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 Value1.39
Growth Rate9.47%
DCF Multiplier15.46
Intrinsic Value21.54
Live Price8.27
Upside / Downside 160.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.86
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.92
Live Price8.27
Upside / Downside 20.00%

DCF — Dividends

Base MetricDividends / Share
Base Value2.00
Growth Rate9.41%
DCF Multiplier15.41
Intrinsic Value30.86
Live Price8.27
Upside / Downside 273.15%

Projected FCF

6Y Avg FCF1,123,478,017.49
Growth Rate6.23%
Growth Multiple9.70
Intrinsic Value12.72
Live Price8.27
Upside / Downside 53.77%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.27
Upside / Downside —

Graham Number

EPS (TTM)1.49
Tangible Book / Share6.40
Graham Number14.65
Live Price8.27
Upside / Downside 77.09%

Median Price-to-Sales Value

Revenue / Share (TTM)124.55
10Y Median PS Ratio0.08
Median PS Value 10.56
Live Price8.27
Price / Median PS 27.69%

Graham Formula Intrinsic Value

EPS (TTM)1.49
Growth Rate4.52%
Growth Multiplier14.53
AAA Bond Yield5.31%
Intrinsic Value 21.61
Live Price8.27
Upside / Downside 161.27%

Lynch Dividend Intrinsic Value

EPS (TTM)1.49
EPS Growth Rate4.52%
Dividend Yield8.49%
P/E Ratio5.56
Intrinsic Value 1.08
Live Price8.27
Upside / Downside -86.88%