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 Value13.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value157.21
Live Price156.64
Upside / Downside 0.36%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.33
Growth Rate14.51%
DCF Multiplier21.63
Intrinsic Value223.43
Live Price156.64
Upside / Downside 42.64%

DCF — Dividends

Base MetricDividends / Share
Base Value10.03
Growth Rate12.22%
DCF Multiplier18.56
Intrinsic Value186.12
Live Price156.64
Upside / Downside 18.82%

Projected FCF

6Y Avg FCF1,962,676,644.29
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value125.49
Live Price156.64
Upside / Downside -19.89%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price156.64
Upside / Downside —

Graham Number

EPS (TTM)6.83
Tangible Book / Share—
Graham Number—
Live Price156.64
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)53.79
10Y Median PS Ratio4.49
Median PS Value 241.46
Live Price156.64
Price / Median PS 54.15%

Graham Formula Intrinsic Value

EPS (TTM)6.83
Growth Rate5.44%
Growth Multiplier16.07
AAA Bond Yield5.31%
Intrinsic Value 109.80
Live Price156.64
Upside / Downside -29.90%

Lynch Dividend Intrinsic Value

EPS (TTM)6.83
EPS Growth Rate5.44%
Dividend Yield2.58%
P/E Ratio22.92
Intrinsic Value 12.61
Live Price156.64
Upside / Downside -91.95%