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 Value188.71
Growth Rate18.72%
DCF Multiplier28.67
Intrinsic Value5,410.77
Live Price2,400.00
Upside / Downside 125.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value233.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2,696.65
Live Price2,400.00
Upside / Downside 12.36%

DCF — Dividends

Base MetricDividends / Share
Base Value354.54
Growth Rate17.40%
DCF Multiplier26.24
Intrinsic Value9,302.29
Live Price2,400.00
Upside / Downside 287.60%

Projected FCF

6Y Avg FCF317,323,195,257.14
Growth Rate4.71%
Growth Multiple8.76
Intrinsic Value5,136.58
Live Price2,400.00
Upside / Downside 114.02%

Peter Lynch Fair Value

EPS (TTM)205.41
Growth Rate Used7.62%
PEG1.00
Fair Value1,566.16
Live Price2,400.00
Upside / Downside -34.74%

Graham Number

EPS (TTM)205.45
Tangible Book / Share2,205.57
Graham Number3,193.04
Live Price2,400.00
Upside / Downside 33.04%

Median Price-to-Sales Value

Revenue / Share (TTM)2,408.58
10Y Median PS Ratio2.32
Median PS Value 5,592.71
Live Price2,400.00
Price / Median PS 133.03%

Graham Formula Intrinsic Value

EPS (TTM)205.45
Growth Rate4.16%
Growth Multiplier13.94
AAA Bond Yield5.31%
Intrinsic Value 2,864.88
Live Price2,400.00
Upside / Downside 19.37%

Lynch Dividend Intrinsic Value

EPS (TTM)205.45
EPS Growth Rate4.16%
Dividend Yield7.28%
P/E Ratio11.68
Intrinsic Value 275.68
Live Price2,400.00
Upside / Downside -88.51%