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 Value11.78
Growth Rate14.79%
DCF Multiplier22.04
Intrinsic Value259.59
Live Price400.38
Upside / Downside -35.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.23
Growth Rate11.50%
DCF Multiplier17.70
Intrinsic Value251.87
Live Price400.38
Upside / Downside -37.09%

DCF — Dividends

Base MetricDividends / Share
Base Value15.10
Growth Rate11.62%
DCF Multiplier17.83
Intrinsic Value269.27
Live Price400.38
Upside / Downside -32.75%

Projected FCF

6Y Avg FCF1,963,826,185.71
Growth Rate9.90%
Growth Multiple12.44
Intrinsic Value152.12
Live Price400.38
Upside / Downside -62.01%

Peter Lynch Fair Value

EPS (TTM)12.69
Growth Rate Used10.40%
PEG1.00
Fair Value131.94
Live Price400.38
Upside / Downside -67.05%

Graham Number

EPS (TTM)12.48
Tangible Book / Share—
Graham Number—
Live Price400.38
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)66.70
10Y Median PS Ratio3.79
Median PS Value 252.85
Live Price400.38
Price / Median PS -36.85%

Graham Formula Intrinsic Value

EPS (TTM)12.48
Growth Rate6.64%
Growth Multiplier18.04
AAA Bond Yield5.31%
Intrinsic Value 225.08
Live Price400.38
Upside / Downside -43.78%

Lynch Dividend Intrinsic Value

EPS (TTM)12.48
EPS Growth Rate6.64%
Dividend Yield1.05%
P/E Ratio32.09
Intrinsic Value 30.82
Live Price400.38
Upside / Downside -92.30%