Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value9.32
Growth Rate7.27%
DCF Multiplier13.38
Intrinsic Value124.63
Live Price325.88
Upside / Downside -61.75%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.03
Growth Rate5.03%
DCF Multiplier11.56
Intrinsic Value92.81
Live Price325.88
Upside / Downside -71.52%

DCF — Dividends

Base MetricDividends / Share
Base Value10.86
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value339.35
Live Price325.88
Upside / Downside 4.13%

Projected FCF

6Y Avg FCF1,967,605,500.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value111.59
Live Price325.88
Upside / Downside -65.76%

Peter Lynch Fair Value

EPS (TTM)9.49
Growth Rate Used16.32%
PEG1.00
Fair Value154.91
Live Price325.88
Upside / Downside -52.46%

Graham Number

EPS (TTM)9.45
Tangible Book / Share—
Graham Number—
Live Price325.88
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)93.85
10Y Median PS Ratio2.47
Median PS Value 231.99
Live Price325.88
Price / Median PS -28.81%

Graham Formula Intrinsic Value

EPS (TTM)9.45
Growth Rate11.11%
Growth Multiplier25.45
AAA Bond Yield5.31%
Intrinsic Value 240.58
Live Price325.88
Upside / Downside -26.18%

Lynch Dividend Intrinsic Value

EPS (TTM)9.45
EPS Growth Rate11.11%
Dividend Yield0.79%
P/E Ratio34.48
Intrinsic Value 38.91
Live Price325.88
Upside / Downside -88.06%