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 Value10.86
Growth Rate7.19%
DCF Multiplier13.31
Intrinsic Value144.54
Live Price12.05
Upside / Downside 1,099.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-13.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-154.49
Live Price12.05
Upside / Downside -1,382.07%

DCF — Dividends

Base MetricDividends / Share
Base Value4.45
Growth Rate9.19%
DCF Multiplier15.18
Intrinsic Value67.61
Live Price12.05
Upside / Downside 461.04%

Projected FCF

6Y Avg FCF-95,026,044,757.54
Growth Rate14.48%
Growth Multiple16.96
Intrinsic Value-34.56
Live Price12.05
Upside / Downside -386.83%

Peter Lynch Fair Value

EPS (TTM)3.69
Growth Rate Used5.90%
PEG1.00
Fair Value21.76
Live Price12.05
Upside / Downside 80.62%

Graham Number

EPS (TTM)3.69
Tangible Book / Share26.99
Graham Number47.34
Live Price12.05
Upside / Downside 292.86%

Median Price-to-Sales Value

Revenue / Share (TTM)53.17
10Y Median PS Ratio0.43
Median PS Value 22.62
Live Price12.05
Price / Median PS 87.75%

Graham Formula Intrinsic Value

EPS (TTM)3.69
Growth Rate8.45%
Growth Multiplier21.05
AAA Bond Yield5.31%
Intrinsic Value 77.70
Live Price12.05
Upside / Downside 544.81%

Lynch Dividend Intrinsic Value

EPS (TTM)3.69
EPS Growth Rate8.45%
Dividend Yield10.16%
P/E Ratio3.26
Intrinsic Value 2.30
Live Price12.05
Upside / Downside -80.91%