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 Value0.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.47
Live Price6.91
Upside / Downside 66.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.68
Live Price6.91
Upside / Downside 358.46%

DCF — Dividends

Base MetricDividends / Share
Base Value1.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.18
Live Price6.91
Upside / Downside 206.54%

Projected FCF

6Y Avg FCF4,256,700,416.84
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value10.72
Live Price6.91
Upside / Downside 55.11%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price6.91
Upside / Downside —

Graham Number

EPS (TTM)0.98
Tangible Book / Share3.19
Graham Number8.39
Live Price6.91
Upside / Downside 21.42%

Median Price-to-Sales Value

Revenue / Share (TTM)6.24
10Y Median PS Ratio4.74
Median PS Value 29.57
Live Price6.91
Price / Median PS 327.87%

Graham Formula Intrinsic Value

EPS (TTM)0.98
Growth Rate1.69%
Growth Multiplier9.84
AAA Bond Yield5.31%
Intrinsic Value 9.67
Live Price6.91
Upside / Downside 39.87%

Lynch Dividend Intrinsic Value

EPS (TTM)0.98
EPS Growth Rate1.69%
Dividend Yield14.13%
P/E Ratio7.04
Intrinsic Value 1.10
Live Price6.91
Upside / Downside -84.14%