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 Value6.72
Growth Rate12.31%
DCF Multiplier18.68
Intrinsic Value125.54
Live Price305.97
Upside / Downside -58.97%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.93
Growth Rate16.15%
DCF Multiplier24.13
Intrinsic Value191.43
Live Price305.97
Upside / Downside -37.44%

DCF — Dividends

Base MetricDividends / Share
Base Value9.31
Growth Rate14.74%
DCF Multiplier21.96
Intrinsic Value204.51
Live Price305.97
Upside / Downside -33.16%

Projected FCF

6Y Avg FCF776,238,557.70
Growth Rate11.61%
Growth Multiple13.96
Intrinsic Value130.36
Live Price305.97
Upside / Downside -57.39%

Peter Lynch Fair Value

EPS (TTM)8.48
Growth Rate Used9.47%
PEG1.00
Fair Value80.33
Live Price305.97
Upside / Downside -73.75%

Graham Number

EPS (TTM)8.44
Tangible Book / Share23.30
Graham Number66.52
Live Price305.97
Upside / Downside -78.26%

Median Price-to-Sales Value

Revenue / Share (TTM)59.21
10Y Median PS Ratio3.98
Median PS Value 235.93
Live Price305.97
Price / Median PS -22.89%

Graham Formula Intrinsic Value

EPS (TTM)8.44
Growth Rate8.77%
Growth Multiplier21.58
AAA Bond Yield5.31%
Intrinsic Value 182.18
Live Price305.97
Upside / Downside -40.46%

Lynch Dividend Intrinsic Value

EPS (TTM)8.44
EPS Growth Rate8.77%
Dividend Yield0.63%
P/E Ratio36.24
Intrinsic Value 28.83
Live Price305.97
Upside / Downside -90.58%