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 Value6.87
Growth Rate8.10%
DCF Multiplier14.12
Intrinsic Value97.04
Live Price111.28
Upside / Downside -12.79%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.06
Live Price111.28
Upside / Downside -31.65%

DCF — Dividends

Base MetricDividends / Share
Base Value11.70
Growth Rate8.89%
DCF Multiplier14.88
Intrinsic Value174.15
Live Price111.28
Upside / Downside 56.50%

Projected FCF

6Y Avg FCF4,226,060,728.57
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value105.61
Live Price111.28
Upside / Downside -5.09%

Peter Lynch Fair Value

EPS (TTM)8.27
Growth Rate Used5.93%
PEG1.00
Fair Value49.05
Live Price111.28
Upside / Downside -55.92%

Graham Number

EPS (TTM)8.24
Tangible Book / Share33.95
Graham Number79.34
Live Price111.28
Upside / Downside -28.70%

Median Price-to-Sales Value

Revenue / Share (TTM)230.52
10Y Median PS Ratio0.61
Median PS Value 141.07
Live Price111.28
Price / Median PS 26.77%

Graham Formula Intrinsic Value

EPS (TTM)8.24
Growth Rate6.87%
Growth Multiplier18.43
AAA Bond Yield5.31%
Intrinsic Value 151.89
Live Price111.28
Upside / Downside 36.50%

Lynch Dividend Intrinsic Value

EPS (TTM)8.24
EPS Growth Rate6.87%
Dividend Yield4.04%
P/E Ratio13.50
Intrinsic Value 12.20
Live Price111.28
Upside / Downside -89.04%