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 Value3.63
Growth Rate12.80%
DCF Multiplier19.29
Intrinsic Value70.10
Live Price7.18
Upside / Downside 876.31%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value43.35
Live Price7.18
Upside / Downside 503.75%

DCF — Dividends

Base MetricDividends / Share
Base Value4.58
Growth Rate19.58%
DCF Multiplier30.39
Intrinsic Value139.19
Live Price7.18
Upside / Downside 1,838.55%

Projected FCF

6Y Avg FCF616,510,248.61
Growth Rate12.22%
Growth Multiple14.56
Intrinsic Value32.56
Live Price7.18
Upside / Downside 353.41%

Peter Lynch Fair Value

EPS (TTM)3.89
Growth Rate Used5.75%
PEG1.00
Fair Value22.36
Live Price7.18
Upside / Downside 211.36%

Graham Number

EPS (TTM)3.90
Tangible Book / Share14.07
Graham Number35.14
Live Price7.18
Upside / Downside 389.45%

Median Price-to-Sales Value

Revenue / Share (TTM)89.63
10Y Median PS Ratio0.19
Median PS Value 17.01
Live Price7.18
Price / Median PS 136.86%

Graham Formula Intrinsic Value

EPS (TTM)3.90
Growth Rate8.82%
Growth Multiplier21.66
AAA Bond Yield5.31%
Intrinsic Value 84.47
Live Price7.18
Upside / Downside 1,076.50%

Lynch Dividend Intrinsic Value

EPS (TTM)3.90
EPS Growth Rate8.82%
Dividend Yield16.26%
P/E Ratio1.84
Intrinsic Value 1.89
Live Price7.18
Upside / Downside -73.72%