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 Value6.52
Growth Rate7.80%
DCF Multiplier13.86
Intrinsic Value90.41
Live Price220.41
Upside / Downside -58.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.93
Growth Rate9.98%
DCF Multiplier16.00
Intrinsic Value126.86
Live Price220.41
Upside / Downside -42.44%

DCF — Dividends

Base MetricDividends / Share
Base Value7.46
Growth Rate9.42%
DCF Multiplier15.41
Intrinsic Value114.97
Live Price220.41
Upside / Downside -47.84%

Projected FCF

6Y Avg FCF960,433,990.00
Growth Rate6.15%
Growth Multiple9.65
Intrinsic Value66.47
Live Price220.41
Upside / Downside -69.84%

Peter Lynch Fair Value

EPS (TTM)6.59
Growth Rate Used13.68%
PEG1.00
Fair Value90.16
Live Price220.41
Upside / Downside -59.09%

Graham Number

EPS (TTM)6.55
Tangible Book / Share—
Graham Number—
Live Price220.41
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)21.53
10Y Median PS Ratio10.38
Median PS Value 223.60
Live Price220.41
Price / Median PS 1.45%

Graham Formula Intrinsic Value

EPS (TTM)6.55
Growth Rate5.34%
Growth Multiplier15.89
AAA Bond Yield5.31%
Intrinsic Value 104.05
Live Price220.41
Upside / Downside -52.79%

Lynch Dividend Intrinsic Value

EPS (TTM)6.55
EPS Growth Rate5.34%
Dividend Yield0.78%
P/E Ratio33.66
Intrinsic Value 13.52
Live Price220.41
Upside / Downside -93.87%