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 Value1.21
Growth Rate10.19%
DCF Multiplier16.21
Intrinsic Value19.64
Live Price65.21
Upside / Downside -69.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value112.20
Live Price65.21
Upside / Downside 72.06%

DCF — Dividends

Base MetricDividends / Share
Base Value4.18
Growth Rate6.05%
DCF Multiplier12.35
Intrinsic Value51.70
Live Price65.21
Upside / Downside -20.72%

Projected FCF

6Y Avg FCF1,101,040,228.57
Growth Rate7.37%
Growth Multiple10.48
Intrinsic Value60.52
Live Price65.21
Upside / Downside -7.19%

Peter Lynch Fair Value

EPS (TTM)2.47
Growth Rate Used9.52%
PEG1.00
Fair Value23.52
Live Price65.21
Upside / Downside -63.93%

Graham Number

EPS (TTM)2.46
Tangible Book / Share32.43
Graham Number42.37
Live Price65.21
Upside / Downside -35.03%

Median Price-to-Sales Value

Revenue / Share (TTM)172.06
10Y Median PS Ratio0.41
Median PS Value 70.69
Live Price65.21
Price / Median PS 8.41%

Graham Formula Intrinsic Value

EPS (TTM)2.46
Growth Rate8.27%
Growth Multiplier20.75
AAA Bond Yield5.31%
Intrinsic Value 51.00
Live Price65.21
Upside / Downside -21.79%

Lynch Dividend Intrinsic Value

EPS (TTM)2.46
EPS Growth Rate8.27%
Dividend Yield3.12%
P/E Ratio26.53
Intrinsic Value 7.45
Live Price65.21
Upside / Downside -88.58%