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 Value3.79
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value118.42
Live Price31.04
Upside / Downside 281.50%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-5.17
Live Price31.04
Upside / Downside -116.65%

DCF — Dividends

Base MetricDividends / Share
Base Value7.21
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value83.16
Live Price31.04
Upside / Downside 167.90%

Projected FCF

6Y Avg FCF-2,499,543,985.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value16.82
Live Price31.04
Upside / Downside -45.81%

Peter Lynch Fair Value

EPS (TTM)4.36
Growth Rate Used5.58%
PEG1.00
Fair Value24.35
Live Price31.04
Upside / Downside -21.56%

Graham Number

EPS (TTM)4.36
Tangible Book / Share27.42
Graham Number51.86
Live Price31.04
Upside / Downside 67.09%

Median Price-to-Sales Value

Revenue / Share (TTM)18.78
10Y Median PS Ratio5.06
Median PS Value 95.04
Live Price31.04
Price / Median PS 206.19%

Graham Formula Intrinsic Value

EPS (TTM)4.36
Growth Rate3.52%
Growth Multiplier12.87
AAA Bond Yield5.31%
Intrinsic Value 56.13
Live Price31.04
Upside / Downside 80.83%

Lynch Dividend Intrinsic Value

EPS (TTM)4.36
EPS Growth Rate3.52%
Dividend Yield10.92%
P/E Ratio7.12
Intrinsic Value 4.50
Live Price31.04
Upside / Downside -85.49%