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 Value22.20
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value693.87
Live Price620.25
Upside / Downside 11.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value17.34
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value541.77
Live Price620.25
Upside / Downside -12.65%

DCF — Dividends

Base MetricDividends / Share
Base Value21.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value251.95
Live Price620.25
Upside / Downside -59.38%

Projected FCF

6Y Avg FCF38,700,808,171.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value319.34
Live Price620.25
Upside / Downside -48.51%

Peter Lynch Fair Value

EPS (TTM)23.17
Growth Rate Used22.45%
PEG1.00
Fair Value520.06
Live Price620.25
Upside / Downside -16.15%

Graham Number

EPS (TTM)22.63
Tangible Book / Share66.85
Graham Number184.50
Live Price620.25
Upside / Downside -70.25%

Median Price-to-Sales Value

Revenue / Share (TTM)73.25
10Y Median PS Ratio8.76
Median PS Value 641.90
Live Price620.25
Price / Median PS 3.49%

Graham Formula Intrinsic Value

EPS (TTM)22.63
Growth Rate14.88%
Growth Multiplier31.71
AAA Bond Yield5.31%
Intrinsic Value 717.46
Live Price620.25
Upside / Downside 15.67%

Lynch Dividend Intrinsic Value

EPS (TTM)22.63
EPS Growth Rate14.88%
Dividend Yield0.33%
P/E Ratio27.41
Intrinsic Value 94.85
Live Price620.25
Upside / Downside -84.71%