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 Value6.22
Growth Rate8.06%
DCF Multiplier14.09
Intrinsic Value87.71
Live Price207.11
Upside / Downside -57.65%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value106.68
Live Price207.11
Upside / Downside -48.49%

DCF — Dividends

Base MetricDividends / Share
Base Value9.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value106.45
Live Price207.11
Upside / Downside -48.60%

Projected FCF

6Y Avg FCF2,886,766,228.57
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value156.60
Live Price207.11
Upside / Downside -24.39%

Peter Lynch Fair Value

EPS (TTM)5.84
Growth Rate Used9.79%
PEG1.00
Fair Value57.15
Live Price207.11
Upside / Downside -72.41%

Graham Number

EPS (TTM)5.81
Tangible Book / Share—
Graham Number—
Live Price207.11
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)75.61
10Y Median PS Ratio3.60
Median PS Value 271.85
Live Price207.11
Price / Median PS 31.26%

Graham Formula Intrinsic Value

EPS (TTM)5.81
Growth Rate4.25%
Growth Multiplier14.09
AAA Bond Yield5.31%
Intrinsic Value 81.87
Live Price207.11
Upside / Downside -60.47%

Lynch Dividend Intrinsic Value

EPS (TTM)5.81
EPS Growth Rate4.25%
Dividend Yield2.00%
P/E Ratio35.65
Intrinsic Value 12.97
Live Price207.11
Upside / Downside -93.74%