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 Value13.63
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value425.96
Live Price324.03
Upside / Downside 31.46%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.38
Growth Rate15.80%
DCF Multiplier23.57
Intrinsic Value291.72
Live Price324.03
Upside / Downside -9.97%

DCF — Dividends

Base MetricDividends / Share
Base Value16.63
Growth Rate12.81%
DCF Multiplier19.30
Intrinsic Value321.08
Live Price324.03
Upside / Downside -0.91%

Projected FCF

6Y Avg FCF1,143,809,468.57
Growth Rate14.34%
Growth Multiple16.80
Intrinsic Value467.20
Live Price324.03
Upside / Downside 44.18%

Peter Lynch Fair Value

EPS (TTM)13.76
Growth Rate Used5.98%
PEG1.00
Fair Value82.26
Live Price324.03
Upside / Downside -74.61%

Graham Number

EPS (TTM)13.62
Tangible Book / Share77.77
Graham Number154.37
Live Price324.03
Upside / Downside -52.36%

Median Price-to-Sales Value

Revenue / Share (TTM)260.31
10Y Median PS Ratio0.74
Median PS Value 191.55
Live Price324.03
Price / Median PS -40.89%

Graham Formula Intrinsic Value

EPS (TTM)13.62
Growth Rate9.79%
Growth Multiplier23.27
AAA Bond Yield5.31%
Intrinsic Value 316.81
Live Price324.03
Upside / Downside -2.23%

Lynch Dividend Intrinsic Value

EPS (TTM)13.62
EPS Growth Rate9.79%
Dividend Yield1.46%
P/E Ratio23.80
Intrinsic Value 36.59
Live Price324.03
Upside / Downside -88.71%