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 Value22.63
Growth Rate9.50%
DCF Multiplier15.49
Intrinsic Value350.60
Live Price91.50
Upside / Downside 283.18%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.08
Live Price91.50
Upside / Downside -97.73%

DCF — Dividends

Base MetricDividends / Share
Base Value7.52
Growth Rate17.03%
DCF Multiplier25.59
Intrinsic Value192.53
Live Price91.50
Upside / Downside 110.42%

Projected FCF

6Y Avg FCF715,392,700.00
Growth Rate12.71%
Growth Multiple15.04
Intrinsic Value120.06
Live Price91.50
Upside / Downside 31.21%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price91.50
Upside / Downside —

Graham Number

EPS (TTM)5.38
Tangible Book / Share55.75
Graham Number82.15
Live Price91.50
Upside / Downside -10.22%

Median Price-to-Sales Value

Revenue / Share (TTM)36.10
10Y Median PS Ratio2.76
Median PS Value 99.79
Live Price91.50
Price / Median PS 9.06%

Graham Formula Intrinsic Value

EPS (TTM)5.38
Growth Rate9.21%
Growth Multiplier22.31
AAA Bond Yield5.31%
Intrinsic Value 120.05
Live Price91.50
Upside / Downside 31.20%

Lynch Dividend Intrinsic Value

EPS (TTM)5.38
EPS Growth Rate9.21%
Dividend Yield3.08%
P/E Ratio17.00
Intrinsic Value 11.30
Live Price91.50
Upside / Downside -87.65%