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 Value4.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.25
Live Price14.66
Upside / Downside 270.08%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value0.03
Live Price14.66
Upside / Downside -99.76%

DCF — Dividends

Base MetricDividends / Share
Base Value6.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.69
Live Price14.66
Upside / Downside 423.11%

Projected FCF

6Y Avg FCF827,305,439.69
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value41.57
Live Price14.66
Upside / Downside 183.58%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price14.66
Upside / Downside —

Graham Number

EPS (TTM)5.42
Tangible Book / Share29.76
Graham Number60.24
Live Price14.66
Upside / Downside 310.93%

Median Price-to-Sales Value

Revenue / Share (TTM)53.62
10Y Median PS Ratio0.47
Median PS Value 25.45
Live Price14.66
Price / Median PS 73.63%

Graham Formula Intrinsic Value

EPS (TTM)5.42
Growth Rate0.46%
Growth Multiplier7.81
AAA Bond Yield5.31%
Intrinsic Value 42.36
Live Price14.66
Upside / Downside 188.94%

Lynch Dividend Intrinsic Value

EPS (TTM)5.42
EPS Growth Rate0.46%
Dividend Yield12.95%
P/E Ratio2.70
Intrinsic Value 1.97
Live Price14.66
Upside / Downside -86.56%