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 Value34.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,073.48
Live Price733.04
Upside / Downside 46.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value37.70
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,178.06
Live Price733.04
Upside / Downside 60.71%

DCF — Dividends

Base MetricDividends / Share
Base Value38.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value448.57
Live Price733.04
Upside / Downside -38.81%

Projected FCF

6Y Avg FCF4,164,268,940.00
Growth Rate13.70%
Growth Multiple16.09
Intrinsic Value821.12
Live Price733.04
Upside / Downside 12.02%

Peter Lynch Fair Value

EPS (TTM)43.44
Growth Rate Used14.68%
PEG1.00
Fair Value637.64
Live Price733.04
Upside / Downside -13.01%

Graham Number

EPS (TTM)41.54
Tangible Book / Share268.39
Graham Number500.85
Live Price733.04
Upside / Downside -31.67%

Median Price-to-Sales Value

Revenue / Share (TTM)129.29
10Y Median PS Ratio6.64
Median PS Value 859.07
Live Price733.04
Price / Median PS 17.19%

Graham Formula Intrinsic Value

EPS (TTM)41.54
Growth Rate11.39%
Growth Multiplier25.92
AAA Bond Yield5.31%
Intrinsic Value 1,076.76
Live Price733.04
Upside / Downside 46.89%

Lynch Dividend Intrinsic Value

EPS (TTM)41.54
EPS Growth Rate11.39%
Dividend Yield0.34%
P/E Ratio17.65
Intrinsic Value 86.57
Live Price733.04
Upside / Downside -88.19%