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 Value1.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.46
Live Price56.65
Upside / Downside -74.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.44
Live Price56.65
Upside / Downside -65.69%

DCF — Dividends

Base MetricDividends / Share
Base Value10.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value122.92
Live Price56.65
Upside / Downside 116.99%

Projected FCF

6Y Avg FCF1,536,763,671.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value45.36
Live Price56.65
Upside / Downside -19.94%

Peter Lynch Fair Value

EPS (TTM)5.73
Growth Rate Used25.00%
PEG1.00
Fair Value143.25
Live Price56.65
Upside / Downside 152.87%

Graham Number

EPS (TTM)5.73
Tangible Book / Share41.72
Graham Number73.34
Live Price56.65
Upside / Downside 29.47%

Median Price-to-Sales Value

Revenue / Share (TTM)0.99
10Y Median PS Ratio78.05
Median PS Value 77.20
Live Price56.65
Price / Median PS 36.27%

Graham Formula Intrinsic Value

EPS (TTM)5.73
Growth Rate19.19%
Growth Multiplier38.84
AAA Bond Yield5.31%
Intrinsic Value 222.45
Live Price56.65
Upside / Downside 292.68%

Lynch Dividend Intrinsic Value

EPS (TTM)5.73
EPS Growth Rate19.19%
Dividend Yield9.96%
P/E Ratio9.89
Intrinsic Value 16.83
Live Price56.65
Upside / Downside -70.29%