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 Value24.27
Growth Rate16.37%
DCF Multiplier24.50
Intrinsic Value594.59
Live Price944.27
Upside / Downside -37.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value26.10
Growth Rate14.90%
DCF Multiplier22.20
Intrinsic Value579.35
Live Price944.27
Upside / Downside -38.65%

DCF — Dividends

Base MetricDividends / Share
Base Value31.33
Growth Rate12.41%
DCF Multiplier18.79
Intrinsic Value588.71
Live Price944.27
Upside / Downside -37.65%

Projected FCF

6Y Avg FCF2,948,623,367.79
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value483.65
Live Price944.27
Upside / Downside -48.78%

Peter Lynch Fair Value

EPS (TTM)28.49
Growth Rate Used18.05%
PEG1.00
Fair Value514.23
Live Price944.27
Upside / Downside -45.54%

Graham Number

EPS (TTM)28.06
Tangible Book / Share—
Graham Number—
Live Price944.27
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)154.40
10Y Median PS Ratio1.91
Median PS Value 295.14
Live Price944.27
Price / Median PS -68.74%

Graham Formula Intrinsic Value

EPS (TTM)28.06
Growth Rate7.21%
Growth Multiplier19.00
AAA Bond Yield5.31%
Intrinsic Value 533.16
Live Price944.27
Upside / Downside -43.54%

Lynch Dividend Intrinsic Value

EPS (TTM)28.06
EPS Growth Rate7.21%
Dividend Yield0.72%
P/E Ratio33.65
Intrinsic Value 75.06
Live Price944.27
Upside / Downside -92.05%