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 Value1.96
Growth Rate6.21%
DCF Multiplier12.48
Intrinsic Value24.42
Live Price64.38
Upside / Downside -62.06%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.03
Growth Rate10.22%
DCF Multiplier16.25
Intrinsic Value32.94
Live Price64.38
Upside / Downside -48.84%

DCF — Dividends

Base MetricDividends / Share
Base Value3.28
Growth Rate11.36%
DCF Multiplier17.52
Intrinsic Value57.44
Live Price64.38
Upside / Downside -10.78%

Projected FCF

6Y Avg FCF4,654,383,014.29
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value34.19
Live Price64.38
Upside / Downside -46.89%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price64.38
Upside / Downside —

Graham Number

EPS (TTM)1.95
Tangible Book / Share8.74
Graham Number19.58
Live Price64.38
Upside / Downside -69.59%

Median Price-to-Sales Value

Revenue / Share (TTM)31.28
10Y Median PS Ratio3.21
Median PS Value 100.39
Live Price64.38
Price / Median PS 55.93%

Graham Formula Intrinsic Value

EPS (TTM)1.95
Growth Rate5.23%
Growth Multiplier15.71
AAA Bond Yield5.31%
Intrinsic Value 30.63
Live Price64.38
Upside / Downside -52.42%

Lynch Dividend Intrinsic Value

EPS (TTM)1.95
EPS Growth Rate5.23%
Dividend Yield2.44%
P/E Ratio33.01
Intrinsic Value 4.95
Live Price64.38
Upside / Downside -92.32%