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 Value20.42
Growth Rate8.05%
DCF Multiplier14.08
Intrinsic Value287.49
Live Price199.88
Upside / Downside 43.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value20.86
Growth Rate17.29%
DCF Multiplier26.06
Intrinsic Value543.66
Live Price199.88
Upside / Downside 171.99%

DCF — Dividends

Base MetricDividends / Share
Base Value19.49
Growth Rate9.87%
DCF Multiplier15.87
Intrinsic Value309.32
Live Price199.88
Upside / Downside 54.75%

Projected FCF

6Y Avg FCF899,359,011.37
Growth Rate8.18%
Growth Multiple11.07
Intrinsic Value232.45
Live Price199.88
Upside / Downside 16.29%

Peter Lynch Fair Value

EPS (TTM)21.23
Growth Rate Used11.56%
PEG1.00
Fair Value245.34
Live Price199.88
Upside / Downside 22.74%

Graham Number

EPS (TTM)20.91
Tangible Book / Share49.28
Graham Number152.26
Live Price199.88
Upside / Downside -23.82%

Median Price-to-Sales Value

Revenue / Share (TTM)258.35
10Y Median PS Ratio1.02
Median PS Value 262.55
Live Price199.88
Price / Median PS 31.35%

Graham Formula Intrinsic Value

EPS (TTM)20.91
Growth Rate10.32%
Growth Multiplier24.14
AAA Bond Yield5.31%
Intrinsic Value 504.73
Live Price199.88
Upside / Downside 152.52%

Lynch Dividend Intrinsic Value

EPS (TTM)20.91
EPS Growth Rate10.32%
Dividend Yield0.60%
P/E Ratio9.56
Intrinsic Value 22.05
Live Price199.88
Upside / Downside -88.97%