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 Value13.37
Growth Rate7.56%
DCF Multiplier13.64
Intrinsic Value182.34
Live Price416.14
Upside / Downside -56.18%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value22.73
Growth Rate6.85%
DCF Multiplier13.01
Intrinsic Value295.78
Live Price416.14
Upside / Downside -28.92%

DCF — Dividends

Base MetricDividends / Share
Base Value15.90
Growth Rate12.65%
DCF Multiplier19.09
Intrinsic Value303.47
Live Price416.14
Upside / Downside -27.07%

Projected FCF

6Y Avg FCF1,921,639,590.00
Growth Rate14.27%
Growth Multiple16.71
Intrinsic Value436.16
Live Price416.14
Upside / Downside 4.81%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price416.14
Upside / Downside —

Graham Number

EPS (TTM)14.51
Tangible Book / Share—
Graham Number—
Live Price416.14
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)71.33
10Y Median PS Ratio7.46
Median PS Value 531.84
Live Price416.14
Price / Median PS 27.80%

Graham Formula Intrinsic Value

EPS (TTM)14.51
Growth Rate5.00%
Growth Multiplier15.34
AAA Bond Yield5.31%
Intrinsic Value 222.46
Live Price416.14
Upside / Downside -46.54%

Lynch Dividend Intrinsic Value

EPS (TTM)14.51
EPS Growth Rate5.00%
Dividend Yield0.77%
P/E Ratio28.69
Intrinsic Value 24.07
Live Price416.14
Upside / Downside -94.22%