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 Value5.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value59.10
Live Price18.01
Upside / Downside 228.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-5.43
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-62.68
Live Price18.01
Upside / Downside -448.04%

DCF — Dividends

Base MetricDividends / Share
Base Value6.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value80.51
Live Price18.01
Upside / Downside 347.03%

Projected FCF

6Y Avg FCF-16,198,405,108.16
Growth Rate10.92%
Growth Multiple13.33
Intrinsic Value-26.02
Live Price18.01
Upside / Downside -244.46%

Peter Lynch Fair Value

EPS (TTM)5.39
Growth Rate Used9.78%
PEG1.00
Fair Value52.69
Live Price18.01
Upside / Downside 192.58%

Graham Number

EPS (TTM)5.39
Tangible Book / Share24.07
Graham Number54.03
Live Price18.01
Upside / Downside 200.02%

Median Price-to-Sales Value

Revenue / Share (TTM)42.13
10Y Median PS Ratio0.88
Median PS Value 37.04
Live Price18.01
Price / Median PS 105.66%

Graham Formula Intrinsic Value

EPS (TTM)5.39
Growth Rate8.21%
Growth Multiplier20.65
AAA Bond Yield5.31%
Intrinsic Value 111.28
Live Price18.01
Upside / Downside 517.90%

Lynch Dividend Intrinsic Value

EPS (TTM)5.39
EPS Growth Rate8.21%
Dividend Yield12.56%
P/E Ratio3.34
Intrinsic Value 3.83
Live Price18.01
Upside / Downside -78.72%