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 Value15.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value175.43
Live Price779.35
Upside / Downside -77.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.35
Growth Rate8.69%
DCF Multiplier14.69
Intrinsic Value93.29
Live Price779.35
Upside / Downside -88.03%

DCF — Dividends

Base MetricDividends / Share
Base Value6.05
Growth Rate8.73%
DCF Multiplier14.72
Intrinsic Value89.04
Live Price779.35
Upside / Downside -88.57%

Projected FCF

6Y Avg FCF10,899,227,457.14
Growth Rate14.05%
Growth Multiple16.48
Intrinsic Value145.26
Live Price779.35
Upside / Downside -81.36%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price779.35
Upside / Downside —

Graham Number

EPS (TTM)4.61
Tangible Book / Share29.22
Graham Number55.05
Live Price779.35
Upside / Downside -92.94%

Median Price-to-Sales Value

Revenue / Share (TTM)27.29
10Y Median PS Ratio3.17
Median PS Value 86.50
Live Price779.35
Price / Median PS -88.90%

Graham Formula Intrinsic Value

EPS (TTM)4.61
Growth Rate8.94%
Growth Multiplier21.86
AAA Bond Yield5.31%
Intrinsic Value 100.78
Live Price779.35
Upside / Downside -87.07%

Lynch Dividend Intrinsic Value

EPS (TTM)4.61
EPS Growth Rate8.94%
Dividend Yield0.26%
P/E Ratio169.03
Intrinsic Value 71.73
Live Price779.35
Upside / Downside -90.80%