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 Value11.09
Growth Rate5.50%
DCF Multiplier11.92
Intrinsic Value132.15
Live Price291.58
Upside / Downside -54.68%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.30
Growth Rate11.63%
DCF Multiplier17.85
Intrinsic Value166.02
Live Price291.58
Upside / Downside -43.06%

DCF — Dividends

Base MetricDividends / Share
Base Value16.88
Growth Rate11.46%
DCF Multiplier17.64
Intrinsic Value297.81
Live Price291.58
Upside / Downside 2.14%

Projected FCF

6Y Avg FCF2,153,421,785.71
Growth Rate6.24%
Growth Multiple9.71
Intrinsic Value143.37
Live Price291.58
Upside / Downside -50.83%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price291.58
Upside / Downside —

Graham Number

EPS (TTM)13.13
Tangible Book / Share67.09
Graham Number140.79
Live Price291.58
Upside / Downside -51.72%

Median Price-to-Sales Value

Revenue / Share (TTM)54.19
10Y Median PS Ratio4.40
Median PS Value 238.58
Live Price291.58
Price / Median PS -18.18%

Graham Formula Intrinsic Value

EPS (TTM)13.13
Growth Rate5.75%
Growth Multiplier16.57
AAA Bond Yield5.31%
Intrinsic Value 217.52
Live Price291.58
Upside / Downside -25.40%

Lynch Dividend Intrinsic Value

EPS (TTM)13.13
EPS Growth Rate5.75%
Dividend Yield1.85%
P/E Ratio22.22
Intrinsic Value 22.22
Live Price291.58
Upside / Downside -92.38%