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 Value1.88
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.74
Live Price55.04
Upside / Downside -60.50%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value36.52
Live Price55.04
Upside / Downside -33.64%

DCF — Dividends

Base MetricDividends / Share
Base Value1.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.19
Live Price55.04
Upside / Downside -61.50%

Projected FCF

6Y Avg FCF1,324,429,197.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value91.88
Live Price55.04
Upside / Downside 66.95%

Peter Lynch Fair Value

EPS (TTM)1.77
Growth Rate Used14.37%
PEG1.00
Fair Value25.43
Live Price55.04
Upside / Downside -53.80%

Graham Number

EPS (TTM)1.76
Tangible Book / Share—
Graham Number—
Live Price55.04
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)16.50
10Y Median PS Ratio3.15
Median PS Value 51.88
Live Price55.04
Price / Median PS -5.72%

Graham Formula Intrinsic Value

EPS (TTM)1.76
Growth Rate5.62%
Growth Multiplier16.36
AAA Bond Yield5.31%
Intrinsic Value 28.81
Live Price55.04
Upside / Downside -47.65%

Lynch Dividend Intrinsic Value

EPS (TTM)1.76
EPS Growth Rate5.62%
Dividend Yield0.54%
P/E Ratio31.24
Intrinsic Value 3.39
Live Price55.04
Upside / Downside -93.83%