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 Value0.36
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.16
Live Price32.00
Upside / Downside -87.00%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.13
Live Price32.00
Upside / Downside -33.98%

DCF — Dividends

Base MetricDividends / Share
Base Value10.46
Growth Rate7.11%
DCF Multiplier13.24
Intrinsic Value138.39
Live Price32.00
Upside / Downside 332.47%

Projected FCF

6Y Avg FCF959,376,383.07
Growth Rate7.44%
Growth Multiple10.53
Intrinsic Value65.42
Live Price32.00
Upside / Downside 104.43%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price32.00
Upside / Downside —

Graham Number

EPS (TTM)7.99
Tangible Book / Share56.57
Graham Number100.85
Live Price32.00
Upside / Downside 215.15%

Median Price-to-Sales Value

Revenue / Share (TTM)137.13
10Y Median PS Ratio0.57
Median PS Value 77.64
Live Price32.00
Price / Median PS 142.62%

Graham Formula Intrinsic Value

EPS (TTM)7.99
Growth Rate6.02%
Growth Multiplier17.02
AAA Bond Yield5.31%
Intrinsic Value 136.05
Live Price32.00
Upside / Downside 325.15%

Lynch Dividend Intrinsic Value

EPS (TTM)7.99
EPS Growth Rate6.02%
Dividend Yield10.82%
P/E Ratio4.00
Intrinsic Value 5.47
Live Price32.00
Upside / Downside -82.91%