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 Value1.54
Growth Rate7.59%
DCF Multiplier13.66
Intrinsic Value21.05
Live Price8.50
Upside / Downside 147.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.41
Live Price8.50
Upside / Downside 34.21%

DCF — Dividends

Base MetricDividends / Share
Base Value2.31
Growth Rate8.69%
DCF Multiplier14.69
Intrinsic Value33.97
Live Price8.50
Upside / Downside 299.68%

Projected FCF

6Y Avg FCF3,578,425,865.51
Growth Rate6.28%
Growth Multiple9.74
Intrinsic Value15.03
Live Price8.50
Upside / Downside 76.85%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.50
Upside / Downside —

Graham Number

EPS (TTM)1.86
Tangible Book / Share7.92
Graham Number18.21
Live Price8.50
Upside / Downside 114.24%

Median Price-to-Sales Value

Revenue / Share (TTM)11.43
10Y Median PS Ratio2.24
Median PS Value 25.62
Live Price8.50
Price / Median PS 201.38%

Graham Formula Intrinsic Value

EPS (TTM)1.86
Growth Rate5.97%
Growth Multiplier16.94
AAA Bond Yield5.31%
Intrinsic Value 31.46
Live Price8.50
Upside / Downside 270.09%

Lynch Dividend Intrinsic Value

EPS (TTM)1.86
EPS Growth Rate5.97%
Dividend Yield8.09%
P/E Ratio4.58
Intrinsic Value 1.21
Live Price8.50
Upside / Downside -85.76%