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 Value6.03
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value188.36
Live Price125.02
Upside / Downside 50.66%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.01
Growth Rate17.40%
DCF Multiplier26.25
Intrinsic Value131.54
Live Price125.02
Upside / Downside 5.21%

DCF — Dividends

Base MetricDividends / Share
Base Value7.12
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value222.52
Live Price125.02
Upside / Downside 77.99%

Projected FCF

6Y Avg FCF1,925,718,100.00
Growth Rate9.57%
Growth Multiple12.17
Intrinsic Value60.97
Live Price125.02
Upside / Downside -51.23%

Peter Lynch Fair Value

EPS (TTM)5.94
Growth Rate Used10.81%
PEG1.00
Fair Value64.20
Live Price125.02
Upside / Downside -48.64%

Graham Number

EPS (TTM)5.93
Tangible Book / Share3.57
Graham Number21.81
Live Price125.02
Upside / Downside -82.55%

Median Price-to-Sales Value

Revenue / Share (TTM)21.02
10Y Median PS Ratio8.27
Median PS Value 173.85
Live Price125.02
Price / Median PS 39.06%

Graham Formula Intrinsic Value

EPS (TTM)5.93
Growth Rate7.46%
Growth Multiplier19.40
AAA Bond Yield5.31%
Intrinsic Value 115.09
Live Price125.02
Upside / Downside -7.95%

Lynch Dividend Intrinsic Value

EPS (TTM)5.93
EPS Growth Rate7.46%
Dividend Yield1.54%
P/E Ratio21.08
Intrinsic Value 11.29
Live Price125.02
Upside / Downside -90.97%