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 Value0.58
Growth Rate6.09%
DCF Multiplier12.38
Intrinsic Value7.12
Live Price2.03
Upside / Downside 250.86%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.36
Live Price2.03
Upside / Downside 1,789.83%

DCF — Dividends

Base MetricDividends / Share
Base Value0.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.76
Live Price2.03
Upside / Downside 331.41%

Projected FCF

6Y Avg FCF1,292,777,761.24
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value10.19
Live Price2.03
Upside / Downside 402.07%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.03
Upside / Downside —

Graham Number

EPS (TTM)0.51
Tangible Book / Share8.93
Graham Number10.12
Live Price2.03
Upside / Downside 398.60%

Median Price-to-Sales Value

Revenue / Share (TTM)25.19
10Y Median PS Ratio0.29
Median PS Value 7.31
Live Price2.03
Price / Median PS 260.02%

Graham Formula Intrinsic Value

EPS (TTM)0.51
Growth Rate4.70%
Growth Multiplier14.83
AAA Bond Yield5.31%
Intrinsic Value 7.59
Live Price2.03
Upside / Downside 273.71%

Lynch Dividend Intrinsic Value

EPS (TTM)0.51
EPS Growth Rate4.70%
Dividend Yield15.34%
P/E Ratio3.97
Intrinsic Value 0.41
Live Price2.03
Upside / Downside -79.73%