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 Value46.32
Growth Rate18.15%
DCF Multiplier27.60
Intrinsic Value1,278.38
Live Price274.00
Upside / Downside 366.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value58.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,829.19
Live Price274.00
Upside / Downside 567.59%

DCF — Dividends

Base MetricDividends / Share
Base Value67.39
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value2,105.94
Live Price274.00
Upside / Downside 668.59%

Projected FCF

6Y Avg FCF117,684,854.90
Growth Rate10.65%
Growth Multiple13.08
Intrinsic Value639.04
Live Price274.00
Upside / Downside 133.23%

Peter Lynch Fair Value

EPS (TTM)46.38
Growth Rate Used8.24%
PEG1.00
Fair Value382.34
Live Price274.00
Upside / Downside 39.54%

Graham Number

EPS (TTM)46.39
Tangible Book / Share98.87
Graham Number321.24
Live Price274.00
Upside / Downside 17.24%

Median Price-to-Sales Value

Revenue / Share (TTM)944.42
10Y Median PS Ratio0.37
Median PS Value 346.13
Live Price274.00
Price / Median PS 26.32%

Graham Formula Intrinsic Value

EPS (TTM)46.39
Growth Rate4.52%
Growth Multiplier14.53
AAA Bond Yield5.31%
Intrinsic Value 674.21
Live Price274.00
Upside / Downside 146.06%

Lynch Dividend Intrinsic Value

EPS (TTM)46.39
EPS Growth Rate4.52%
Dividend Yield9.78%
P/E Ratio5.91
Intrinsic Value 39.48
Live Price274.00
Upside / Downside -85.59%