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 Value13.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value151.35
Live Price276.01
Upside / Downside -45.17%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value85.25
Live Price276.01
Upside / Downside -69.12%

DCF — Dividends

Base MetricDividends / Share
Base Value15.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value176.82
Live Price276.01
Upside / Downside -35.94%

Projected FCF

6Y Avg FCF-1,059,795,469.47
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-45.61
Live Price276.01
Upside / Downside -116.53%

Peter Lynch Fair Value

EPS (TTM)14.97
Growth Rate Used5.16%
PEG1.00
Fair Value77.19
Live Price276.01
Upside / Downside -72.03%

Graham Number

EPS (TTM)14.78
Tangible Book / Share33.70
Graham Number105.86
Live Price276.01
Upside / Downside -61.65%

Median Price-to-Sales Value

Revenue / Share (TTM)63.29
10Y Median PS Ratio2.66
Median PS Value 168.60
Live Price276.01
Price / Median PS -38.91%

Graham Formula Intrinsic Value

EPS (TTM)14.78
Growth Rate16.50%
Growth Multiplier34.39
AAA Bond Yield5.31%
Intrinsic Value 508.24
Live Price276.01
Upside / Downside 84.14%

Lynch Dividend Intrinsic Value

EPS (TTM)14.78
EPS Growth Rate16.50%
Dividend Yield0.87%
P/E Ratio18.68
Intrinsic Value 48.37
Live Price276.01
Upside / Downside -82.48%