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 Value13.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value160.52
Live Price121.33
Upside / Downside 32.30%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25.03
Live Price121.33
Upside / Downside -79.37%

DCF — Dividends

Base MetricDividends / Share
Base Value8.33
Growth Rate11.27%
DCF Multiplier17.42
Intrinsic Value145.03
Live Price121.33
Upside / Downside 19.53%

Projected FCF

6Y Avg FCF3,704,042,942.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value136.00
Live Price121.33
Upside / Downside 12.10%

Peter Lynch Fair Value

EPS (TTM)7.00
Growth Rate Used6.92%
PEG1.00
Fair Value48.46
Live Price121.33
Upside / Downside -60.06%

Graham Number

EPS (TTM)7.27
Tangible Book / Share29.90
Graham Number69.94
Live Price121.33
Upside / Downside -42.36%

Median Price-to-Sales Value

Revenue / Share (TTM)56.01
10Y Median PS Ratio2.46
Median PS Value 137.92
Live Price121.33
Price / Median PS 13.67%

Graham Formula Intrinsic Value

EPS (TTM)7.27
Growth Rate16.96%
Growth Multiplier35.15
AAA Bond Yield5.31%
Intrinsic Value 255.47
Live Price121.33
Upside / Downside 110.56%

Lynch Dividend Intrinsic Value

EPS (TTM)7.27
EPS Growth Rate16.96%
Dividend Yield1.62%
P/E Ratio16.70
Intrinsic Value 22.78
Live Price121.33
Upside / Downside -81.23%