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 Value15.22
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value475.68
Live Price459.86
Upside / Downside 3.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.45
Growth Rate14.01%
DCF Multiplier20.92
Intrinsic Value218.59
Live Price459.86
Upside / Downside -52.47%

DCF — Dividends

Base MetricDividends / Share
Base Value15.60
Growth Rate9.99%
DCF Multiplier16.00
Intrinsic Value249.66
Live Price459.86
Upside / Downside -45.71%

Projected FCF

6Y Avg FCF70,810,964,642.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value203.44
Live Price459.86
Upside / Downside -55.76%

Peter Lynch Fair Value

EPS (TTM)14.11
Growth Rate Used19.23%
PEG1.00
Fair Value271.29
Live Price459.86
Upside / Downside -41.01%

Graham Number

EPS (TTM)14.05
Tangible Book / Share29.78
Graham Number97.03
Live Price459.86
Upside / Downside -78.90%

Median Price-to-Sales Value

Revenue / Share (TTM)39.36
10Y Median PS Ratio10.35
Median PS Value 407.36
Live Price459.86
Price / Median PS -11.42%

Graham Formula Intrinsic Value

EPS (TTM)14.05
Growth Rate11.17%
Growth Multiplier25.55
AAA Bond Yield5.31%
Intrinsic Value 359.14
Live Price459.86
Upside / Downside -21.90%

Lynch Dividend Intrinsic Value

EPS (TTM)14.05
EPS Growth Rate11.17%
Dividend Yield0.72%
P/E Ratio32.72
Intrinsic Value 54.86
Live Price459.86
Upside / Downside -88.07%