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 Value6.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value77.82
Live Price229.60
Upside / Downside -66.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.20
Growth Rate12.14%
DCF Multiplier18.46
Intrinsic Value151.44
Live Price229.60
Upside / Downside -34.04%

DCF — Dividends

Base MetricDividends / Share
Base Value6.98
Growth Rate10.08%
DCF Multiplier16.10
Intrinsic Value112.35
Live Price229.60
Upside / Downside -51.07%

Projected FCF

6Y Avg FCF1,158,596,035.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value165.82
Live Price229.60
Upside / Downside -27.78%

Peter Lynch Fair Value

EPS (TTM)6.90
Growth Rate Used16.34%
PEG1.00
Fair Value112.77
Live Price229.60
Upside / Downside -50.89%

Graham Number

EPS (TTM)6.88
Tangible Book / Share—
Graham Number—
Live Price229.60
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)62.91
10Y Median PS Ratio2.13
Median PS Value 134.24
Live Price229.60
Price / Median PS -41.53%

Graham Formula Intrinsic Value

EPS (TTM)6.88
Growth Rate5.57%
Growth Multiplier16.28
AAA Bond Yield5.31%
Intrinsic Value 112.05
Live Price229.60
Upside / Downside -51.20%

Lynch Dividend Intrinsic Value

EPS (TTM)6.88
EPS Growth Rate5.57%
Dividend Yield0.42%
P/E Ratio33.36
Intrinsic Value 13.77
Live Price229.60
Upside / Downside -94.00%