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 Value4.69
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.14
Live Price159.42
Upside / Downside -66.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value11.55
Growth Rate16.81%
DCF Multiplier25.22
Intrinsic Value291.23
Live Price159.42
Upside / Downside 82.68%

DCF — Dividends

Base MetricDividends / Share
Base Value7.79
Growth Rate5.94%
DCF Multiplier12.26
Intrinsic Value95.59
Live Price159.42
Upside / Downside -40.04%

Projected FCF

6Y Avg FCF10,477,991,385.71
Growth Rate7.17%
Growth Multiple10.34
Intrinsic Value112.91
Live Price159.42
Upside / Downside -29.18%

Peter Lynch Fair Value

EPS (TTM)5.01
Growth Rate Used15.29%
PEG1.00
Fair Value76.62
Live Price159.42
Upside / Downside -51.94%

Graham Number

EPS (TTM)4.99
Tangible Book / Share7.84
Graham Number29.66
Live Price159.42
Upside / Downside -81.39%

Median Price-to-Sales Value

Revenue / Share (TTM)39.89
10Y Median PS Ratio4.24
Median PS Value 169.14
Live Price159.42
Price / Median PS 6.10%

Graham Formula Intrinsic Value

EPS (TTM)4.99
Growth Rate8.59%
Growth Multiplier21.28
AAA Bond Yield5.31%
Intrinsic Value 106.22
Live Price159.42
Upside / Downside -33.37%

Lynch Dividend Intrinsic Value

EPS (TTM)4.99
EPS Growth Rate8.59%
Dividend Yield2.15%
P/E Ratio31.94
Intrinsic Value 17.17
Live Price159.42
Upside / Downside -89.23%