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 Value-0.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.57
Live Price31.62
Upside / Downside -101.81%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.70
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value115.70
Live Price31.62
Upside / Downside 265.90%

DCF — Dividends

Base MetricDividends / Share
Base Value4.56
Growth Rate9.73%
DCF Multiplier15.73
Intrinsic Value71.73
Live Price31.62
Upside / Downside 126.87%

Projected FCF

6Y Avg FCF1,440,076,214.29
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value55.80
Live Price31.62
Upside / Downside 76.49%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price31.62
Upside / Downside —

Graham Number

EPS (TTM)2.58
Tangible Book / Share66.06
Graham Number61.92
Live Price31.62
Upside / Downside 95.84%

Median Price-to-Sales Value

Revenue / Share (TTM)10.70
10Y Median PS Ratio6.25
Median PS Value 66.87
Live Price31.62
Price / Median PS 111.47%

Graham Formula Intrinsic Value

EPS (TTM)2.58
Growth Rate1.96%
Growth Multiplier10.29
AAA Bond Yield5.31%
Intrinsic Value 26.59
Live Price31.62
Upside / Downside -15.90%

Lynch Dividend Intrinsic Value

EPS (TTM)2.58
EPS Growth Rate1.96%
Dividend Yield7.27%
P/E Ratio12.24
Intrinsic Value 2.92
Live Price31.62
Upside / Downside -90.75%