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 Value11.17
Growth Rate6.99%
DCF Multiplier13.14
Intrinsic Value146.69
Live Price229.49
Upside / Downside -36.08%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.03
Growth Rate11.35%
DCF Multiplier17.52
Intrinsic Value175.68
Live Price229.49
Upside / Downside -23.45%

DCF — Dividends

Base MetricDividends / Share
Base Value15.67
Growth Rate10.56%
DCF Multiplier16.62
Intrinsic Value260.45
Live Price229.49
Upside / Downside 13.49%

Projected FCF

6Y Avg FCF6,186,580,014.29
Growth Rate5.56%
Growth Multiple9.27
Intrinsic Value118.21
Live Price229.49
Upside / Downside -48.49%

Peter Lynch Fair Value

EPS (TTM)11.81
Growth Rate Used5.66%
PEG1.00
Fair Value66.77
Live Price229.49
Upside / Downside -70.90%

Graham Number

EPS (TTM)11.76
Tangible Book / Share28.86
Graham Number87.38
Live Price229.49
Upside / Downside -61.92%

Median Price-to-Sales Value

Revenue / Share (TTM)40.94
10Y Median PS Ratio5.46
Median PS Value 223.46
Live Price229.49
Price / Median PS -2.63%

Graham Formula Intrinsic Value

EPS (TTM)11.76
Growth Rate5.92%
Growth Multiplier16.86
AAA Bond Yield5.31%
Intrinsic Value 198.26
Live Price229.49
Upside / Downside -13.61%

Lynch Dividend Intrinsic Value

EPS (TTM)11.76
EPS Growth Rate5.92%
Dividend Yield2.35%
P/E Ratio19.51
Intrinsic Value 19.03
Live Price229.49
Upside / Downside -91.71%