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 Value6.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value69.70
Live Price167.80
Upside / Downside -58.46%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.35
Live Price167.80
Upside / Downside -98.60%

DCF — Dividends

Base MetricDividends / Share
Base Value9.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value112.53
Live Price167.80
Upside / Downside -32.94%

Projected FCF

6Y Avg FCF4,328,889,571.43
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value74.20
Live Price167.80
Upside / Downside -55.78%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price167.80
Upside / Downside —

Graham Number

EPS (TTM)6.24
Tangible Book / Share—
Graham Number—
Live Price167.80
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)45.54
10Y Median PS Ratio2.67
Median PS Value 121.52
Live Price167.80
Price / Median PS -27.58%

Graham Formula Intrinsic Value

EPS (TTM)6.24
Growth Rate-2.45%
Growth Multiplier2.98
AAA Bond Yield5.31%
Intrinsic Value 18.61
Live Price167.80
Upside / Downside -88.91%

Lynch Dividend Intrinsic Value

EPS (TTM)6.24
EPS Growth Rate-2.45%
Dividend Yield2.56%
P/E Ratio26.89
Intrinsic Value 0.18
Live Price167.80
Upside / Downside -99.89%