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 Value0.69
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.95
Live Price7.67
Upside / Downside 3.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.27
Live Price7.67
Upside / Downside 99.03%

DCF — Dividends

Base MetricDividends / Share
Base Value2.01
Growth Rate13.49%
DCF Multiplier20.20
Intrinsic Value40.51
Live Price7.67
Upside / Downside 428.19%

Projected FCF

6Y Avg FCF1,974,286,225.36
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value11.14
Live Price7.67
Upside / Downside 45.21%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price7.67
Upside / Downside —

Graham Number

EPS (TTM)1.10
Tangible Book / Share9.26
Graham Number15.14
Live Price7.67
Upside / Downside 97.40%

Median Price-to-Sales Value

Revenue / Share (TTM)29.47
10Y Median PS Ratio1.92
Median PS Value 56.67
Live Price7.67
Price / Median PS 638.80%

Graham Formula Intrinsic Value

EPS (TTM)1.10
Growth Rate4.36%
Growth Multiplier14.27
AAA Bond Yield5.31%
Intrinsic Value 15.70
Live Price7.67
Upside / Downside 104.67%

Lynch Dividend Intrinsic Value

EPS (TTM)1.10
EPS Growth Rate4.36%
Dividend Yield13.59%
P/E Ratio6.97
Intrinsic Value 1.39
Live Price7.67
Upside / Downside -81.94%