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 Value39.29
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,227.77
Live Price1,033.17
Upside / Downside 18.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.65
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value457.75
Live Price1,033.17
Upside / Downside -55.69%

DCF — Dividends

Base MetricDividends / Share
Base Value40.09
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,252.88
Live Price1,033.17
Upside / Downside 21.27%

Projected FCF

6Y Avg FCF420,823,653.76
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value205.83
Live Price1,033.17
Upside / Downside -80.08%

Peter Lynch Fair Value

EPS (TTM)39.31
Growth Rate Used25.00%
PEG1.00
Fair Value982.75
Live Price1,033.17
Upside / Downside -4.88%

Graham Number

EPS (TTM)39.37
Tangible Book / Share73.39
Graham Number254.97
Live Price1,033.17
Upside / Downside -75.32%

Median Price-to-Sales Value

Revenue / Share (TTM)55.27
10Y Median PS Ratio11.69
Median PS Value 645.92
Live Price1,033.17
Price / Median PS -37.48%

Graham Formula Intrinsic Value

EPS (TTM)39.37
Growth Rate20.24%
Growth Multiplier40.59
AAA Bond Yield5.31%
Intrinsic Value 1,597.72
Live Price1,033.17
Upside / Downside 54.64%

Lynch Dividend Intrinsic Value

EPS (TTM)39.37
EPS Growth Rate20.24%
Dividend Yield0.55%
P/E Ratio26.25
Intrinsic Value 216.42
Live Price1,033.17
Upside / Downside -79.05%