Definitive Analysis

Financial Statements

Company Industry Sector

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 Value37.62
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,175.52
Live Price921.24
Upside / Downside 27.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value65.92
Growth Rate7.78%
DCF Multiplier13.84
Intrinsic Value912.07
Live Price921.24
Upside / Downside -0.99%

DCF — Dividends

Base MetricDividends / Share
Base Value40.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value472.83
Live Price921.24
Upside / Downside -48.67%

Projected FCF

6Y Avg FCF1,379,449,714.29
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value477.38
Live Price921.24
Upside / Downside -48.18%

Peter Lynch Fair Value

EPS (TTM)38.94
Growth Rate Used14.18%
PEG1.00
Fair Value552.17
Live Price921.24
Upside / Downside -40.06%

Graham Number

EPS (TTM)38.80
Tangible Book / Share24.31
Graham Number145.67
Live Price921.24
Upside / Downside -84.19%

Median Price-to-Sales Value

Revenue / Share (TTM)245.14
10Y Median PS Ratio2.07
Median PS Value 508.61
Live Price921.24
Price / Median PS -44.79%

Graham Formula Intrinsic Value

EPS (TTM)38.80
Growth Rate12.08%
Growth Multiplier27.07
AAA Bond Yield5.31%
Intrinsic Value 1,050.10
Live Price921.24
Upside / Downside 13.99%

Lynch Dividend Intrinsic Value

EPS (TTM)38.80
EPS Growth Rate12.08%
Dividend Yield0.76%
P/E Ratio23.74
Intrinsic Value 118.93
Live Price921.24
Upside / Downside -87.09%