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 Value4.68
Growth Rate15.38%
DCF Multiplier22.92
Intrinsic Value107.34
Live Price351.71
Upside / Downside -69.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.55
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value173.32
Live Price351.71
Upside / Downside -50.72%

DCF — Dividends

Base MetricDividends / Share
Base Value6.47
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value202.06
Live Price351.71
Upside / Downside -42.55%

Projected FCF

6Y Avg FCF20,802,920,542.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value88.71
Live Price351.71
Upside / Downside -74.78%

Peter Lynch Fair Value

EPS (TTM)4.90
Growth Rate Used22.58%
PEG1.00
Fair Value110.65
Live Price351.71
Upside / Downside -68.54%

Graham Number

EPS (TTM)4.77
Tangible Book / Share—
Graham Number—
Live Price351.71
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)13.17
10Y Median PS Ratio6.16
Median PS Value 81.04
Live Price351.71
Price / Median PS -76.96%

Graham Formula Intrinsic Value

EPS (TTM)4.77
Growth Rate13.61%
Growth Multiplier29.59
AAA Bond Yield5.31%
Intrinsic Value 141.02
Live Price351.71
Upside / Downside -59.90%

Lynch Dividend Intrinsic Value

EPS (TTM)4.77
EPS Growth Rate13.61%
Dividend Yield0.65%
P/E Ratio73.80
Intrinsic Value 50.24
Live Price351.71
Upside / Downside -85.71%