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 Value4.79
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value149.60
Live Price180.74
Upside / Downside -17.23%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.34
Growth Rate5.59%
DCF Multiplier11.99
Intrinsic Value52.00
Live Price180.74
Upside / Downside -71.23%

DCF — Dividends

Base MetricDividends / Share
Base Value7.04
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value219.87
Live Price180.74
Upside / Downside 21.65%

Projected FCF

6Y Avg FCF2,848,484,924.29
Growth Rate13.87%
Growth Multiple16.28
Intrinsic Value66.91
Live Price180.74
Upside / Downside -62.98%

Peter Lynch Fair Value

EPS (TTM)4.74
Growth Rate Used12.73%
PEG1.00
Fair Value60.34
Live Price180.74
Upside / Downside -66.61%

Graham Number

EPS (TTM)4.76
Tangible Book / Share12.87
Graham Number37.12
Live Price180.74
Upside / Downside -79.46%

Median Price-to-Sales Value

Revenue / Share (TTM)15.37
10Y Median PS Ratio4.40
Median PS Value 67.58
Live Price180.74
Price / Median PS -62.61%

Graham Formula Intrinsic Value

EPS (TTM)4.76
Growth Rate6.46%
Growth Multiplier17.75
AAA Bond Yield5.31%
Intrinsic Value 84.51
Live Price180.74
Upside / Downside -53.24%

Lynch Dividend Intrinsic Value

EPS (TTM)4.76
EPS Growth Rate6.46%
Dividend Yield1.59%
P/E Ratio37.97
Intrinsic Value 14.57
Live Price180.74
Upside / Downside -91.94%