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 Value4.38
Growth Rate6.22%
DCF Multiplier12.50
Intrinsic Value54.78
Live Price71.99
Upside / Downside -23.91%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.81
Growth Rate10.14%
DCF Multiplier16.16
Intrinsic Value93.87
Live Price71.99
Upside / Downside 30.40%

DCF — Dividends

Base MetricDividends / Share
Base Value4.50
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value140.64
Live Price71.99
Upside / Downside 95.36%

Projected FCF

6Y Avg FCF2,257,195,457.14
Growth Rate6.00%
Growth Multiple9.56
Intrinsic Value67.89
Live Price71.99
Upside / Downside -5.70%

Peter Lynch Fair Value

EPS (TTM)4.49
Growth Rate Used19.72%
PEG1.00
Fair Value88.55
Live Price71.99
Upside / Downside 23.01%

Graham Number

EPS (TTM)4.44
Tangible Book / Share12.23
Graham Number34.96
Live Price71.99
Upside / Downside -51.44%

Median Price-to-Sales Value

Revenue / Share (TTM)35.91
10Y Median PS Ratio1.65
Median PS Value 59.19
Live Price71.99
Price / Median PS -17.79%

Graham Formula Intrinsic Value

EPS (TTM)4.44
Growth Rate9.08%
Growth Multiplier22.10
AAA Bond Yield5.31%
Intrinsic Value 98.03
Live Price71.99
Upside / Downside 36.16%

Lynch Dividend Intrinsic Value

EPS (TTM)4.44
EPS Growth Rate9.08%
Dividend Yield0.86%
P/E Ratio16.23
Intrinsic Value 7.20
Live Price71.99
Upside / Downside -90.00%