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 Value18.28
Growth Rate18.47%
DCF Multiplier28.20
Intrinsic Value515.62
Live Price618.72
Upside / Downside -16.66%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value16.10
Growth Rate15.00%
DCF Multiplier22.35
Intrinsic Value359.93
Live Price618.72
Upside / Downside -41.83%

DCF — Dividends

Base MetricDividends / Share
Base Value16.79
Growth Rate12.05%
DCF Multiplier18.34
Intrinsic Value308.01
Live Price618.72
Upside / Downside -50.22%

Projected FCF

6Y Avg FCF7,101,646,485.71
Growth Rate7.41%
Growth Multiple10.51
Intrinsic Value301.20
Live Price618.72
Upside / Downside -51.32%

Peter Lynch Fair Value

EPS (TTM)17.34
Growth Rate Used12.07%
PEG1.00
Fair Value209.31
Live Price618.72
Upside / Downside -66.17%

Graham Number

EPS (TTM)17.31
Tangible Book / Share—
Graham Number—
Live Price618.72
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)115.25
10Y Median PS Ratio4.73
Median PS Value 544.67
Live Price618.72
Price / Median PS -11.97%

Graham Formula Intrinsic Value

EPS (TTM)17.31
Growth Rate9.20%
Growth Multiplier22.30
AAA Bond Yield5.31%
Intrinsic Value 386.01
Live Price618.72
Upside / Downside -37.61%

Lynch Dividend Intrinsic Value

EPS (TTM)17.31
EPS Growth Rate9.20%
Dividend Yield0.27%
P/E Ratio35.74
Intrinsic Value 58.74
Live Price618.72
Upside / Downside -90.51%