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 Value14.69
Growth Rate13.36%
DCF Multiplier20.03
Intrinsic Value294.17
Live Price380.17
Upside / Downside -22.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.01
Growth Rate11.96%
DCF Multiplier18.24
Intrinsic Value255.57
Live Price380.17
Upside / Downside -32.77%

DCF — Dividends

Base MetricDividends / Share
Base Value21.99
Growth Rate16.43%
DCF Multiplier24.60
Intrinsic Value540.93
Live Price380.17
Upside / Downside 42.29%

Projected FCF

6Y Avg FCF15,923,510,857.14
Growth Rate5.10%
Growth Multiple8.99
Intrinsic Value149.40
Live Price380.17
Upside / Downside -60.70%

Peter Lynch Fair Value

EPS (TTM)14.70
Growth Rate Used9.06%
PEG1.00
Fair Value133.18
Live Price380.17
Upside / Downside -64.97%

Graham Number

EPS (TTM)14.67
Tangible Book / Share—
Graham Number—
Live Price380.17
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)167.19
10Y Median PS Ratio1.88
Median PS Value 313.62
Live Price380.17
Price / Median PS -17.51%

Graham Formula Intrinsic Value

EPS (TTM)14.67
Growth Rate7.31%
Growth Multiplier19.16
AAA Bond Yield5.31%
Intrinsic Value 281.05
Live Price380.17
Upside / Downside -26.07%

Lynch Dividend Intrinsic Value

EPS (TTM)14.67
EPS Growth Rate7.31%
Dividend Yield2.41%
P/E Ratio25.91
Intrinsic Value 37.05
Live Price380.17
Upside / Downside -90.26%