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 Value278.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3,208.58
Live Price4,695.52
Upside / Downside -31.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value118.86
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,371.70
Live Price4,695.52
Upside / Downside -70.79%

DCF — Dividends

Base MetricDividends / Share
Base Value380.60
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value11,893.93
Live Price4,695.52
Upside / Downside 153.30%

Projected FCF

6Y Avg FCF2,362,071.43
Growth Rate6.30%
Growth Multiple9.75
Intrinsic Value3,933.94
Live Price4,695.52
Upside / Downside -16.22%

Peter Lynch Fair Value

EPS (TTM)410.47
Growth Rate Used18.44%
PEG1.00
Fair Value7,568.90
Live Price4,695.52
Upside / Downside 61.19%

Graham Number

EPS (TTM)411.35
Tangible Book / Share4,942.44
Graham Number6,763.44
Live Price4,695.52
Upside / Downside 44.04%

Median Price-to-Sales Value

Revenue / Share (TTM)10,147.40
10Y Median PS Ratio0.55
Median PS Value 5,584.39
Live Price4,695.52
Price / Median PS 18.93%

Graham Formula Intrinsic Value

EPS (TTM)411.35
Growth Rate8.33%
Growth Multiplier20.85
AAA Bond Yield5.31%
Intrinsic Value 8,575.97
Live Price4,695.52
Upside / Downside 82.64%

Lynch Dividend Intrinsic Value

EPS (TTM)411.35
EPS Growth Rate8.33%
Dividend Yield0.44%
P/E Ratio11.41
Intrinsic Value 414.81
Live Price4,695.52
Upside / Downside -91.17%