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 Value54.28
Growth Rate13.63%
DCF Multiplier20.38
Intrinsic Value1,106.49
Live Price348.71
Upside / Downside 217.31%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value31.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value362.01
Live Price348.71
Upside / Downside 3.81%

DCF — Dividends

Base MetricDividends / Share
Base Value25.08
Growth Rate17.80%
DCF Multiplier26.96
Intrinsic Value676.00
Live Price348.71
Upside / Downside 93.86%

Projected FCF

6Y Avg FCF387,189,488.80
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value728.47
Live Price348.71
Upside / Downside 108.90%

Peter Lynch Fair Value

EPS (TTM)17.66
Growth Rate Used12.82%
PEG1.00
Fair Value226.47
Live Price348.71
Upside / Downside -35.06%

Graham Number

EPS (TTM)19.69
Tangible Book / Share153.76
Graham Number261.00
Live Price348.71
Upside / Downside -25.15%

Median Price-to-Sales Value

Revenue / Share (TTM)147.12
10Y Median PS Ratio1.51
Median PS Value 221.96
Live Price348.71
Price / Median PS -36.35%

Graham Formula Intrinsic Value

EPS (TTM)19.69
Growth Rate18.49%
Growth Multiplier37.69
AAA Bond Yield5.31%
Intrinsic Value 742.03
Live Price348.71
Upside / Downside 112.79%

Lynch Dividend Intrinsic Value

EPS (TTM)19.69
EPS Growth Rate18.49%
Dividend Yield2.25%
P/E Ratio17.71
Intrinsic Value 73.10
Live Price348.71
Upside / Downside -79.04%