Definitive Analysis

Financial Statements

Company Industry Sector

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 Value-56.96
Growth Rate5.56%
DCF Multiplier11.96
Intrinsic Value-681.46
Live Price1,998.00
Upside / Downside -134.11%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value513.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5,931.01
Live Price1,998.00
Upside / Downside 196.85%

DCF — Dividends

Base MetricDividends / Share
Base Value547.38
Growth Rate15.60%
DCF Multiplier23.26
Intrinsic Value12,731.27
Live Price1,998.00
Upside / Downside 537.20%

Projected FCF

6Y Avg FCF12,754,870,771.43
Growth Rate12.47%
Growth Multiple14.81
Intrinsic Value14,973.87
Live Price1,998.00
Upside / Downside 649.44%

Peter Lynch Fair Value

EPS (TTM)438.04
Growth Rate Used23.84%
PEG1.00
Fair Value10,441.76
Live Price1,998.00
Upside / Downside 422.61%

Graham Number

EPS (TTM)439.63
Tangible Book / Share2,904.75
Graham Number5,360.30
Live Price1,998.00
Upside / Downside 168.28%

Median Price-to-Sales Value

Revenue / Share (TTM)3,628.91
10Y Median PS Ratio0.66
Median PS Value 2,394.87
Live Price1,998.00
Price / Median PS 19.86%

Graham Formula Intrinsic Value

EPS (TTM)439.63
Growth Rate10.77%
Growth Multiplier24.89
AAA Bond Yield5.31%
Intrinsic Value 10,940.35
Live Price1,998.00
Upside / Downside 447.57%

Lynch Dividend Intrinsic Value

EPS (TTM)439.63
EPS Growth Rate10.77%
Dividend Yield8.14%
P/E Ratio4.54
Intrinsic Value 386.76
Live Price1,998.00
Upside / Downside -80.64%