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 Value7.24
Growth Rate6.51%
DCF Multiplier12.73
Intrinsic Value92.23
Live Price20.44
Upside / Downside 351.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.45
Live Price20.44
Upside / Downside 34.32%

DCF — Dividends

Base MetricDividends / Share
Base Value4.01
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value125.28
Live Price20.44
Upside / Downside 512.90%

Projected FCF

6Y Avg FCF10,718,264,125.91
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value52.11
Live Price20.44
Upside / Downside 154.92%

Peter Lynch Fair Value

EPS (TTM)2.92
Growth Rate Used22.53%
PEG1.00
Fair Value65.80
Live Price20.44
Upside / Downside 221.90%

Graham Number

EPS (TTM)2.92
Tangible Book / Share12.40
Graham Number28.54
Live Price20.44
Upside / Downside 39.64%

Median Price-to-Sales Value

Revenue / Share (TTM)6.96
10Y Median PS Ratio4.30
Median PS Value 29.98
Live Price20.44
Price / Median PS 46.65%

Graham Formula Intrinsic Value

EPS (TTM)2.92
Growth Rate18.64%
Growth Multiplier37.94
AAA Bond Yield5.31%
Intrinsic Value 110.69
Live Price20.44
Upside / Downside 441.53%

Lynch Dividend Intrinsic Value

EPS (TTM)2.92
EPS Growth Rate18.64%
Dividend Yield7.12%
P/E Ratio7.01
Intrinsic Value 5.41
Live Price20.44
Upside / Downside -73.55%