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 Value9.53
Growth Rate16.05%
DCF Multiplier23.98
Intrinsic Value228.45
Live Price328.30
Upside / Downside -30.42%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.67
Growth Rate16.66%
DCF Multiplier24.98
Intrinsic Value266.48
Live Price328.30
Upside / Downside -18.83%

DCF — Dividends

Base MetricDividends / Share
Base Value10.97
Growth Rate16.49%
DCF Multiplier24.70
Intrinsic Value270.86
Live Price328.30
Upside / Downside -17.50%

Projected FCF

6Y Avg FCF19,471,027,200.00
Growth Rate13.50%
Growth Multiple15.87
Intrinsic Value167.75
Live Price328.30
Upside / Downside -48.90%

Peter Lynch Fair Value

EPS (TTM)10.21
Growth Rate Used11.82%
PEG1.00
Fair Value120.64
Live Price328.30
Upside / Downside -63.25%

Graham Number

EPS (TTM)9.92
Tangible Book / Share—
Graham Number—
Live Price328.30
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)19.78
10Y Median PS Ratio16.27
Median PS Value 321.71
Live Price328.30
Price / Median PS -2.01%

Graham Formula Intrinsic Value

EPS (TTM)9.92
Growth Rate10.82%
Growth Multiplier24.98
AAA Bond Yield5.31%
Intrinsic Value 247.69
Live Price328.30
Upside / Downside -24.55%

Lynch Dividend Intrinsic Value

EPS (TTM)9.92
EPS Growth Rate10.82%
Dividend Yield0.70%
P/E Ratio33.11
Intrinsic Value 37.94
Live Price328.30
Upside / Downside -88.44%