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 Value3.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value36.24
Live Price12.86
Upside / Downside 181.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value53.35
Live Price12.86
Upside / Downside 314.84%

DCF — Dividends

Base MetricDividends / Share
Base Value3.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value41.10
Live Price12.86
Upside / Downside 219.60%

Projected FCF

6Y Avg FCF1,112,055,669.94
Growth Rate9.01%
Growth Multiple11.71
Intrinsic Value34.00
Live Price12.86
Upside / Downside 164.36%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price12.86
Upside / Downside —

Graham Number

EPS (TTM)2.80
Tangible Book / Share20.37
Graham Number35.82
Live Price12.86
Upside / Downside 178.57%

Median Price-to-Sales Value

Revenue / Share (TTM)65.46
10Y Median PS Ratio0.38
Median PS Value 25.12
Live Price12.86
Price / Median PS 95.36%

Graham Formula Intrinsic Value

EPS (TTM)2.80
Growth Rate5.77%
Growth Multiplier16.61
AAA Bond Yield5.31%
Intrinsic Value 46.52
Live Price12.86
Upside / Downside 261.76%

Lynch Dividend Intrinsic Value

EPS (TTM)2.80
EPS Growth Rate5.77%
Dividend Yield8.63%
P/E Ratio4.59
Intrinsic Value 1.88
Live Price12.86
Upside / Downside -85.42%