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 Value68.77
Growth Rate10.90%
DCF Multiplier17.00
Intrinsic Value1,169.34
Live Price201.35
Upside / Downside 480.75%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value38.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value449.76
Live Price201.35
Upside / Downside 123.37%

DCF — Dividends

Base MetricDividends / Share
Base Value40.78
Growth Rate17.46%
DCF Multiplier26.35
Intrinsic Value1,074.39
Live Price201.35
Upside / Downside 433.59%

Projected FCF

6Y Avg FCF1,619,436,171.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value362.06
Live Price201.35
Upside / Downside 79.82%

Peter Lynch Fair Value

EPS (TTM)20.40
Growth Rate Used9.99%
PEG1.00
Fair Value203.74
Live Price201.35
Upside / Downside 1.19%

Graham Number

EPS (TTM)31.43
Tangible Book / Share192.41
Graham Number368.87
Live Price201.35
Upside / Downside 83.20%

Median Price-to-Sales Value

Revenue / Share (TTM)113.75
10Y Median PS Ratio1.71
Median PS Value 194.01
Live Price201.35
Price / Median PS -3.64%

Graham Formula Intrinsic Value

EPS (TTM)31.43
Growth Rate13.03%
Growth Multiplier28.64
AAA Bond Yield5.31%
Intrinsic Value 899.99
Live Price201.35
Upside / Downside 346.98%

Lynch Dividend Intrinsic Value

EPS (TTM)31.43
EPS Growth Rate13.03%
Dividend Yield6.60%
P/E Ratio6.41
Intrinsic Value 40.32
Live Price201.35
Upside / Downside -79.98%