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 Value2.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.19
Live Price8.12
Upside / Downside 284.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.36
Live Price8.12
Upside / Downside 187.71%

DCF — Dividends

Base MetricDividends / Share
Base Value3.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.16
Live Price8.12
Upside / Downside 370.01%

Projected FCF

6Y Avg FCF868,577,126.40
Growth Rate12.66%
Growth Multiple15.00
Intrinsic Value51.04
Live Price8.12
Upside / Downside 528.62%

Peter Lynch Fair Value

EPS (TTM)2.74
Growth Rate Used15.41%
PEG1.00
Fair Value42.22
Live Price8.12
Upside / Downside 419.95%

Graham Number

EPS (TTM)2.82
Tangible Book / Share21.22
Graham Number36.69
Live Price8.12
Upside / Downside 351.86%

Median Price-to-Sales Value

Revenue / Share (TTM)6.74
10Y Median PS Ratio6.17
Median PS Value 41.65
Live Price8.12
Price / Median PS 412.89%

Graham Formula Intrinsic Value

EPS (TTM)2.82
Growth Rate7.71%
Growth Multiplier19.82
AAA Bond Yield5.31%
Intrinsic Value 55.89
Live Price8.12
Upside / Downside 588.29%

Lynch Dividend Intrinsic Value

EPS (TTM)2.82
EPS Growth Rate7.71%
Dividend Yield10.34%
P/E Ratio2.88
Intrinsic Value 1.51
Live Price8.12
Upside / Downside -81.47%