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 Value3.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value37.15
Live Price25.55
Upside / Downside 45.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.87
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value152.05
Live Price25.55
Upside / Downside 495.10%

DCF — Dividends

Base MetricDividends / Share
Base Value4.60
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value53.10
Live Price25.55
Upside / Downside 107.82%

Projected FCF

6Y Avg FCF13,464,279,557.14
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value28.62
Live Price25.55
Upside / Downside 12.03%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.55
Upside / Downside —

Graham Number

EPS (TTM)3.35
Tangible Book / Share10.68
Graham Number28.37
Live Price25.55
Upside / Downside 11.05%

Median Price-to-Sales Value

Revenue / Share (TTM)20.12
10Y Median PS Ratio1.83
Median PS Value 36.77
Live Price25.55
Price / Median PS 43.90%

Graham Formula Intrinsic Value

EPS (TTM)3.35
Growth Rate1.42%
Growth Multiplier9.40
AAA Bond Yield5.31%
Intrinsic Value 31.47
Live Price25.55
Upside / Downside 23.15%

Lynch Dividend Intrinsic Value

EPS (TTM)3.35
EPS Growth Rate1.42%
Dividend Yield6.54%
P/E Ratio7.63
Intrinsic Value 2.04
Live Price25.55
Upside / Downside -92.03%