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 Value27.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value315.90
Live Price840.46
Upside / Downside -62.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value50.90
Growth Rate10.92%
DCF Multiplier17.02
Intrinsic Value866.46
Live Price840.46
Upside / Downside 3.09%

DCF — Dividends

Base MetricDividends / Share
Base Value30.98
Growth Rate10.64%
DCF Multiplier16.71
Intrinsic Value517.65
Live Price840.46
Upside / Downside -38.41%

Projected FCF

6Y Avg FCF4,962,712,071.43
Growth Rate10.80%
Growth Multiple13.22
Intrinsic Value501.78
Live Price840.46
Upside / Downside -40.30%

Peter Lynch Fair Value

EPS (TTM)32.27
Growth Rate Used25.00%
PEG1.00
Fair Value806.75
Live Price840.46
Upside / Downside -4.01%

Graham Number

EPS (TTM)32.11
Tangible Book / Share—
Graham Number—
Live Price840.46
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)3,081.96
10Y Median PS Ratio0.17
Median PS Value 532.02
Live Price840.46
Price / Median PS -36.70%

Graham Formula Intrinsic Value

EPS (TTM)32.11
Growth Rate12.59%
Growth Multiplier27.90
AAA Bond Yield5.31%
Intrinsic Value 895.91
Live Price840.46
Upside / Downside 6.60%

Lynch Dividend Intrinsic Value

EPS (TTM)32.11
EPS Growth Rate12.59%
Dividend Yield0.34%
P/E Ratio26.17
Intrinsic Value 109.18
Live Price840.46
Upside / Downside -87.01%