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 Value2.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.55
Live Price8.43
Upside / Downside 274.22%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.81
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.31
Live Price8.43
Upside / Downside 10.41%

DCF — Dividends

Base MetricDividends / Share
Base Value1.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.66
Live Price8.43
Upside / Downside 168.76%

Projected FCF

6Y Avg FCF1,791,536,695.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value15.79
Live Price8.43
Upside / Downside 87.31%

Peter Lynch Fair Value

EPS (TTM)1.06
Growth Rate Used25.00%
PEG1.00
Fair Value26.50
Live Price8.43
Upside / Downside 214.35%

Graham Number

EPS (TTM)1.20
Tangible Book / Share9.35
Graham Number15.89
Live Price8.43
Upside / Downside 88.47%

Median Price-to-Sales Value

Revenue / Share (TTM)12.64
10Y Median PS Ratio1.31
Median PS Value 16.60
Live Price8.43
Price / Median PS 96.87%

Graham Formula Intrinsic Value

EPS (TTM)1.20
Growth Rate-0.21%
Growth Multiplier6.70
AAA Bond Yield5.31%
Intrinsic Value 8.03
Live Price8.43
Upside / Downside -4.74%

Lynch Dividend Intrinsic Value

EPS (TTM)1.20
EPS Growth Rate-0.21%
Dividend Yield10.84%
P/E Ratio7.03
Intrinsic Value 0.90
Live Price8.43
Upside / Downside -89.37%