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 Value1.48
Growth Rate9.16%
DCF Multiplier15.15
Intrinsic Value22.39
Live Price5.04
Upside / Downside 344.31%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.38
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value43.04
Live Price5.04
Upside / Downside 754.02%

DCF — Dividends

Base MetricDividends / Share
Base Value2.21
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value69.19
Live Price5.04
Upside / Downside 1,272.72%

Projected FCF

6Y Avg FCF780,494,065.59
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value11.77
Live Price5.04
Upside / Downside 133.60%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.04
Upside / Downside —

Graham Number

EPS (TTM)1.48
Tangible Book / Share6.95
Graham Number15.21
Live Price5.04
Upside / Downside 201.76%

Median Price-to-Sales Value

Revenue / Share (TTM)10.98
10Y Median PS Ratio0.97
Median PS Value 10.66
Live Price5.04
Price / Median PS 111.50%

Graham Formula Intrinsic Value

EPS (TTM)1.48
Growth Rate4.43%
Growth Multiplier14.39
AAA Bond Yield5.31%
Intrinsic Value 21.36
Live Price5.04
Upside / Downside 323.81%

Lynch Dividend Intrinsic Value

EPS (TTM)1.48
EPS Growth Rate4.43%
Dividend Yield18.16%
P/E Ratio3.40
Intrinsic Value 1.15
Live Price5.04
Upside / Downside -77.11%