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 Value5.79
Growth Rate7.11%
DCF Multiplier13.24
Intrinsic Value76.69
Live Price148.74
Upside / Downside -48.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value122.45
Live Price148.74
Upside / Downside -17.67%

DCF — Dividends

Base MetricDividends / Share
Base Value7.42
Growth Rate12.81%
DCF Multiplier19.31
Intrinsic Value143.34
Live Price148.74
Upside / Downside -3.63%

Projected FCF

6Y Avg FCF1,769,648,797.03
Growth Rate4.74%
Growth Multiple8.77
Intrinsic Value97.32
Live Price148.74
Upside / Downside -34.57%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price148.74
Upside / Downside —

Graham Number

EPS (TTM)5.79
Tangible Book / Share12.01
Graham Number39.55
Live Price148.74
Upside / Downside -73.41%

Median Price-to-Sales Value

Revenue / Share (TTM)191.02
10Y Median PS Ratio1.18
Median PS Value 224.72
Live Price148.74
Price / Median PS 51.08%

Graham Formula Intrinsic Value

EPS (TTM)5.79
Growth Rate8.56%
Growth Multiplier21.23
AAA Bond Yield5.31%
Intrinsic Value 122.96
Live Price148.74
Upside / Downside -17.33%

Lynch Dividend Intrinsic Value

EPS (TTM)5.79
EPS Growth Rate8.56%
Dividend Yield1.58%
P/E Ratio25.68
Intrinsic Value 15.13
Live Price148.74
Upside / Downside -89.82%