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 Value32.69
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,021.62
Live Price1,567.82
Upside / Downside -34.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value29.09
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value908.98
Live Price1,567.82
Upside / Downside -42.02%

DCF — Dividends

Base MetricDividends / Share
Base Value35.04
Growth Rate13.87%
DCF Multiplier20.71
Intrinsic Value725.86
Live Price1,567.82
Upside / Downside -53.70%

Projected FCF

6Y Avg FCF3,237,722,801.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value455.16
Live Price1,567.82
Upside / Downside -70.97%

Peter Lynch Fair Value

EPS (TTM)32.01
Growth Rate Used25.00%
PEG1.00
Fair Value800.25
Live Price1,567.82
Upside / Downside -48.96%

Graham Number

EPS (TTM)31.81
Tangible Book / Share20.99
Graham Number122.58
Live Price1,567.82
Upside / Downside -92.18%

Median Price-to-Sales Value

Revenue / Share (TTM)94.02
10Y Median PS Ratio5.27
Median PS Value 495.57
Live Price1,567.82
Price / Median PS -68.39%

Graham Formula Intrinsic Value

EPS (TTM)31.81
Growth Rate14.41%
Growth Multiplier30.92
AAA Bond Yield5.31%
Intrinsic Value 983.48
Live Price1,567.82
Upside / Downside -37.27%

Lynch Dividend Intrinsic Value

EPS (TTM)31.81
EPS Growth Rate14.41%
Dividend Yield0.46%
P/E Ratio49.29
Intrinsic Value 233.78
Live Price1,567.82
Upside / Downside -85.09%