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 Value8.63
Growth Rate12.45%
DCF Multiplier18.84
Intrinsic Value162.71
Live Price249.47
Upside / Downside -34.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.63
Growth Rate8.37%
DCF Multiplier14.38
Intrinsic Value152.97
Live Price249.47
Upside / Downside -38.68%

DCF — Dividends

Base MetricDividends / Share
Base Value9.03
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value104.23
Live Price249.47
Upside / Downside -58.22%

Projected FCF

6Y Avg FCF889,065,261.56
Growth Rate6.34%
Growth Multiple9.78
Intrinsic Value66.10
Live Price249.47
Upside / Downside -73.50%

Peter Lynch Fair Value

EPS (TTM)8.60
Growth Rate Used8.93%
PEG1.00
Fair Value76.82
Live Price249.47
Upside / Downside -69.20%

Graham Number

EPS (TTM)8.58
Tangible Book / Share—
Graham Number—
Live Price249.47
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)17.21
10Y Median PS Ratio14.62
Median PS Value 251.67
Live Price249.47
Price / Median PS 0.88%

Graham Formula Intrinsic Value

EPS (TTM)8.58
Growth Rate7.29%
Growth Multiplier19.12
AAA Bond Yield5.31%
Intrinsic Value 164.08
Live Price249.47
Upside / Downside -34.23%

Lynch Dividend Intrinsic Value

EPS (TTM)8.58
EPS Growth Rate7.29%
Dividend Yield0.61%
P/E Ratio29.08
Intrinsic Value 19.76
Live Price249.47
Upside / Downside -92.08%