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 Value112.75
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value3,523.54
Live Price667.00
Upside / Downside 428.27%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value132.42
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value4,138.21
Live Price667.00
Upside / Downside 520.42%

DCF — Dividends

Base MetricDividends / Share
Base Value178.30
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value5,571.90
Live Price667.00
Upside / Downside 735.37%

Projected FCF

6Y Avg FCF4,633,770,161.76
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value2,322.05
Live Price667.00
Upside / Downside 248.13%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price667.00
Upside / Downside —

Graham Number

EPS (TTM)139.03
Tangible Book / Share605.92
Graham Number1,376.74
Live Price667.00
Upside / Downside 106.41%

Median Price-to-Sales Value

Revenue / Share (TTM)1,336.92
10Y Median PS Ratio1.63
Median PS Value 2,177.20
Live Price667.00
Price / Median PS 226.42%

Graham Formula Intrinsic Value

EPS (TTM)139.03
Growth Rate5.36%
Growth Multiplier15.93
AAA Bond Yield5.31%
Intrinsic Value 2,214.60
Live Price667.00
Upside / Downside 232.02%

Lynch Dividend Intrinsic Value

EPS (TTM)139.03
EPS Growth Rate5.36%
Dividend Yield8.49%
P/E Ratio4.80
Intrinsic Value 93.45
Live Price667.00
Upside / Downside -85.99%