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 Value1.14
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value35.74
Live Price4.99
Upside / Downside 616.18%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value42.41
Live Price4.99
Upside / Downside 749.81%

DCF — Dividends

Base MetricDividends / Share
Base Value1.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.61
Live Price4.99
Upside / Downside 212.87%

Projected FCF

6Y Avg FCF785,857,699.91
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value22.05
Live Price4.99
Upside / Downside 341.88%

Peter Lynch Fair Value

EPS (TTM)1.07
Growth Rate Used25.00%
PEG1.00
Fair Value26.75
Live Price4.99
Upside / Downside 436.07%

Graham Number

EPS (TTM)1.07
Tangible Book / Share5.85
Graham Number11.86
Live Price4.99
Upside / Downside 137.73%

Median Price-to-Sales Value

Revenue / Share (TTM)32.47
10Y Median PS Ratio0.63
Median PS Value 20.39
Live Price4.99
Price / Median PS 308.60%

Graham Formula Intrinsic Value

EPS (TTM)1.07
Growth Rate21.30%
Growth Multiplier42.35
AAA Bond Yield5.31%
Intrinsic Value 45.23
Live Price4.99
Upside / Downside 806.45%

Lynch Dividend Intrinsic Value

EPS (TTM)1.07
EPS Growth Rate21.30%
Dividend Yield8.38%
P/E Ratio4.67
Intrinsic Value 1.55
Live Price4.99
Upside / Downside -68.96%