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 Value4.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value153.21
Live Price61.76
Upside / Downside 148.08%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.85
Growth Rate9.78%
DCF Multiplier15.78
Intrinsic Value108.20
Live Price61.76
Upside / Downside 75.19%

DCF — Dividends

Base MetricDividends / Share
Base Value9.56
Growth Rate7.33%
DCF Multiplier13.44
Intrinsic Value128.51
Live Price61.76
Upside / Downside 108.08%

Projected FCF

6Y Avg FCF9,653,785,928.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value98.81
Live Price61.76
Upside / Downside 59.99%

Peter Lynch Fair Value

EPS (TTM)5.25
Growth Rate Used25.00%
PEG1.00
Fair Value131.25
Live Price61.76
Upside / Downside 112.52%

Graham Number

EPS (TTM)5.25
Tangible Book / Share—
Graham Number—
Live Price61.76
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)11.95
10Y Median PS Ratio4.55
Median PS Value 54.40
Live Price61.76
Price / Median PS -11.92%

Graham Formula Intrinsic Value

EPS (TTM)5.25
Growth Rate2.24%
Growth Multiplier10.76
AAA Bond Yield5.31%
Intrinsic Value 56.53
Live Price61.76
Upside / Downside -8.47%

Lynch Dividend Intrinsic Value

EPS (TTM)5.25
EPS Growth Rate2.24%
Dividend Yield8.04%
P/E Ratio11.75
Intrinsic Value 6.36
Live Price61.76
Upside / Downside -89.70%