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 Value15.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value177.17
Live Price166.60
Upside / Downside 6.35%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value101.38
Live Price166.60
Upside / Downside -39.15%

DCF — Dividends

Base MetricDividends / Share
Base Value3.86
Growth Rate13.47%
DCF Multiplier20.17
Intrinsic Value77.91
Live Price166.60
Upside / Downside -53.23%

Projected FCF

6Y Avg FCF1,794,544,400.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value105.92
Live Price166.60
Upside / Downside -36.42%

Peter Lynch Fair Value

EPS (TTM)2.84
Growth Rate Used24.51%
PEG1.00
Fair Value69.61
Live Price166.60
Upside / Downside -58.22%

Graham Number

EPS (TTM)3.39
Tangible Book / Share0.89
Graham Number8.25
Live Price166.60
Upside / Downside -95.05%

Median Price-to-Sales Value

Revenue / Share (TTM)64.04
10Y Median PS Ratio1.07
Median PS Value 68.83
Live Price166.60
Price / Median PS -58.69%

Graham Formula Intrinsic Value

EPS (TTM)3.39
Growth Rate15.43%
Growth Multiplier32.61
AAA Bond Yield5.31%
Intrinsic Value 110.60
Live Price166.60
Upside / Downside -33.62%

Lynch Dividend Intrinsic Value

EPS (TTM)3.39
EPS Growth Rate15.43%
Dividend Yield0.54%
P/E Ratio49.13
Intrinsic Value 26.68
Live Price166.60
Upside / Downside -83.98%