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 Value1.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.81
Live Price4.80
Upside / Downside 145.95%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.87
Live Price4.80
Upside / Downside 376.54%

DCF — Dividends

Base MetricDividends / Share
Base Value1.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.34
Live Price4.80
Upside / Downside 198.80%

Projected FCF

6Y Avg FCF1,521,385,326.66
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value15.69
Live Price4.80
Upside / Downside 226.91%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.80
Upside / Downside —

Graham Number

EPS (TTM)0.86
Tangible Book / Share1.45
Graham Number5.30
Live Price4.80
Upside / Downside 10.46%

Median Price-to-Sales Value

Revenue / Share (TTM)11.26
10Y Median PS Ratio0.78
Median PS Value 8.83
Live Price4.80
Price / Median PS 84.02%

Graham Formula Intrinsic Value

EPS (TTM)0.86
Growth Rate-0.48%
Growth Multiplier6.25
AAA Bond Yield5.31%
Intrinsic Value 5.35
Live Price4.80
Upside / Downside 11.54%

Lynch Dividend Intrinsic Value

EPS (TTM)0.86
EPS Growth Rate-0.48%
Dividend Yield10.27%
P/E Ratio5.60
Intrinsic Value 0.47
Live Price4.80
Upside / Downside -90.22%