Average Intrinsic Value
20.08B USD
Market Cap
54.53B USD
Margin of Safety
-171.5%
Intrinsic / Market Ratio
0.37×
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
EPV + Growth
18.00B USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
20.04B USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
22.22B USD
15 years of cash for shareholders and lenders, less what is owed
Intrinsic Value
20.08B USD
the plain average of the three, uncapped, as the screener averages them
Intrinsic Value
20.08B USD
from the sum above
Market Cap
54.53B USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
0.37×
the ratio the screener ranks by; Margin of Safety -171.5% (1 − Market Cap ÷ Intrinsic Value)
Each card below builds one of the three values from the reported years.
EPV of the Operations (NOPAT over WACC)
14.51B USD
Net cash today
+2.49B USD
Growth Value
+992.37M USD
Value
18.00B USD
①EPV (earnings power value)
14.51B USD②Net Cash Today
2.49B USD③Growth Value
992.37M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
14.15B USD②Equity at Year 15, Today
5.89B USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
16.39B USD②Invested Capital at Year 15, Today
3.34B USD③Net Cash Today
2.49B USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
The tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
No interest is read: it needs debt and an EBIT above the profit before tax, the gap between them being the interest. Without it the cost of debt takes the 4% default.
Cost of Debt 4.00% (default): with no debt or no interest read, the 4% default after tax stands for what the lenders are paid a year.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 11.44B USD − Total Liabilities 2.40B USD = Book Value Today 9.04B USD
Total Debt 178.13M USD − Cash and Short-Term Investments 2.67B USD = Net Debt Today -2.49B USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
282.74 USD
Enterprise value
52.09B USD
the provider's own figure
EV / EBITDA
22.51×
Price / book
6.04×
the provider's book
Price / earnings
29.15×
Return on equity
21.9%
the provider's figure, not this page's
Profit margin
24.5%
Revenue growth
11.4%
Analyst target, mean
302.30 USD
Analysts
6
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.