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 Value119.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,383.40
Live Price1,040.00
Upside / Downside 33.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value169.61
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value5,300.19
Live Price1,040.00
Upside / Downside 409.63%

DCF — Dividends

Base MetricDividends / Share
Base Value172.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,991.85
Live Price1,040.00
Upside / Downside 91.52%

Projected FCF

6Y Avg FCF248,718,535,872.39
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1,560.43
Live Price1,040.00
Upside / Downside 50.04%

Peter Lynch Fair Value

EPS (TTM)111.53
Growth Rate Used6.84%
PEG1.00
Fair Value763.08
Live Price1,040.00
Upside / Downside -26.63%

Graham Number

EPS (TTM)111.54
Tangible Book / Share360.01
Graham Number950.53
Live Price1,040.00
Upside / Downside -8.60%

Median Price-to-Sales Value

Revenue / Share (TTM)1,071.43
10Y Median PS Ratio0.67
Median PS Value 714.72
Live Price1,040.00
Price / Median PS -31.28%

Graham Formula Intrinsic Value

EPS (TTM)111.54
Growth Rate5.44%
Growth Multiplier16.06
AAA Bond Yield5.31%
Intrinsic Value 1,791.51
Live Price1,040.00
Upside / Downside 72.26%

Lynch Dividend Intrinsic Value

EPS (TTM)111.54
EPS Growth Rate5.44%
Dividend Yield7.21%
P/E Ratio9.32
Intrinsic Value 132.36
Live Price1,040.00
Upside / Downside -87.27%