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 Value5.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value66.24
Live Price106.62
Upside / Downside -37.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.15
Live Price106.62
Upside / Downside -95.17%

DCF — Dividends

Base MetricDividends / Share
Base Value11.50
Growth Rate6.85%
DCF Multiplier13.02
Intrinsic Value149.72
Live Price106.62
Upside / Downside 40.42%

Projected FCF

6Y Avg FCF-1,867,453,671.43
Growth Rate6.42%
Growth Multiple9.83
Intrinsic Value-76.26
Live Price106.62
Upside / Downside -171.53%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price106.62
Upside / Downside —

Graham Number

EPS (TTM)9.67
Tangible Book / Share92.65
Graham Number141.98
Live Price106.62
Upside / Downside 33.17%

Median Price-to-Sales Value

Revenue / Share (TTM)439.53
10Y Median PS Ratio0.23
Median PS Value 102.04
Live Price106.62
Price / Median PS -4.29%

Graham Formula Intrinsic Value

EPS (TTM)9.67
Growth Rate5.96%
Growth Multiplier16.92
AAA Bond Yield5.31%
Intrinsic Value 163.69
Live Price106.62
Upside / Downside 53.53%

Lynch Dividend Intrinsic Value

EPS (TTM)9.67
EPS Growth Rate5.96%
Dividend Yield2.85%
P/E Ratio11.02
Intrinsic Value 9.44
Live Price106.62
Upside / Downside -91.15%