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-5.82
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-67.19
Live Price13.68
Upside / Downside -591.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.73
Live Price13.68
Upside / Downside -105.36%

DCF — Dividends

Base MetricDividends / Share
Base Value3.92
Growth Rate7.69%
DCF Multiplier13.76
Intrinsic Value53.95
Live Price13.68
Upside / Downside 294.34%

Projected FCF

6Y Avg FCF2,168,066,628.57
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value39.00
Live Price13.68
Upside / Downside 185.06%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price13.68
Upside / Downside —

Graham Number

EPS (TTM)2.99
Tangible Book / Share40.26
Graham Number52.05
Live Price13.68
Upside / Downside 280.45%

Median Price-to-Sales Value

Revenue / Share (TTM)11.32
10Y Median PS Ratio1.75
Median PS Value 19.85
Live Price13.68
Price / Median PS 45.07%

Graham Formula Intrinsic Value

EPS (TTM)2.99
Growth Rate-8.37%
Growth Multiplier-6.82
AAA Bond Yield5.31%
Intrinsic Value -20.39
Live Price13.68
Upside / Downside -249.05%

Lynch Dividend Intrinsic Value

EPS (TTM)2.99
EPS Growth Rate-8.37%
Dividend Yield9.55%
P/E Ratio4.58
Intrinsic Value 0.16
Live Price13.68
Upside / Downside -98.84%