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 Value19.05
Growth Rate7.77%
DCF Multiplier13.83
Intrinsic Value263.38
Live Price117.35
Upside / Downside 124.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value28.74
Growth Rate9.01%
DCF Multiplier15.00
Intrinsic Value430.90
Live Price117.35
Upside / Downside 267.19%

DCF — Dividends

Base MetricDividends / Share
Base Value23.40
Growth Rate9.35%
DCF Multiplier15.34
Intrinsic Value359.03
Live Price117.35
Upside / Downside 205.95%

Projected FCF

6Y Avg FCF8,223,158,000.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value293.09
Live Price117.35
Upside / Downside 149.75%

Peter Lynch Fair Value

EPS (TTM)16.49
Growth Rate Used7.62%
PEG1.00
Fair Value125.66
Live Price117.35
Upside / Downside 7.08%

Graham Number

EPS (TTM)16.31
Tangible Book / Share—
Graham Number—
Live Price117.35
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)252.55
10Y Median PS Ratio0.94
Median PS Value 236.39
Live Price117.35
Price / Median PS 101.44%

Graham Formula Intrinsic Value

EPS (TTM)16.31
Growth Rate8.00%
Growth Multiplier20.30
AAA Bond Yield5.31%
Intrinsic Value 331.11
Live Price117.35
Upside / Downside 182.16%

Lynch Dividend Intrinsic Value

EPS (TTM)16.31
EPS Growth Rate8.00%
Dividend Yield7.78%
P/E Ratio7.20
Intrinsic Value 18.73
Live Price117.35
Upside / Downside -84.04%