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 Value6.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value70.69
Live Price60.48
Upside / Downside 16.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.90
Live Price60.48
Upside / Downside -52.21%

DCF — Dividends

Base MetricDividends / Share
Base Value4.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.14
Live Price60.48
Upside / Downside -18.75%

Projected FCF

6Y Avg FCF231,955,414.29
Growth Rate6.78%
Growth Multiple10.07
Intrinsic Value24.86
Live Price60.48
Upside / Downside -58.89%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price60.48
Upside / Downside —

Graham Number

EPS (TTM)4.41
Tangible Book / Share24.41
Graham Number49.22
Live Price60.48
Upside / Downside -18.63%

Median Price-to-Sales Value

Revenue / Share (TTM)51.03
10Y Median PS Ratio0.65
Median PS Value 33.40
Live Price60.48
Price / Median PS -44.77%

Graham Formula Intrinsic Value

EPS (TTM)4.41
Growth Rate2.06%
Growth Multiplier10.45
AAA Bond Yield5.31%
Intrinsic Value 46.09
Live Price60.48
Upside / Downside -23.79%

Lynch Dividend Intrinsic Value

EPS (TTM)4.41
EPS Growth Rate2.06%
Dividend Yield0.66%
P/E Ratio13.72
Intrinsic Value 1.65
Live Price60.48
Upside / Downside -97.28%