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 Value3.81
Growth Rate7.37%
DCF Multiplier13.47
Intrinsic Value51.30
Live Price41.66
Upside / Downside 23.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.28
Live Price41.66
Upside / Downside -27.31%

DCF — Dividends

Base MetricDividends / Share
Base Value3.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value36.27
Live Price41.66
Upside / Downside -12.93%

Projected FCF

6Y Avg FCF459,123,697.14
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value30.35
Live Price41.66
Upside / Downside -27.16%

Peter Lynch Fair Value

EPS (TTM)2.70
Growth Rate Used7.84%
PEG1.00
Fair Value21.17
Live Price41.66
Upside / Downside -49.18%

Graham Number

EPS (TTM)2.67
Tangible Book / Share—
Graham Number—
Live Price41.66
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)36.25
10Y Median PS Ratio1.30
Median PS Value 47.21
Live Price41.66
Price / Median PS 13.32%

Graham Formula Intrinsic Value

EPS (TTM)2.67
Growth Rate3.97%
Growth Multiplier13.63
AAA Bond Yield5.31%
Intrinsic Value 36.42
Live Price41.66
Upside / Downside -12.58%

Lynch Dividend Intrinsic Value

EPS (TTM)2.67
EPS Growth Rate3.97%
Dividend Yield1.93%
P/E Ratio15.59
Intrinsic Value 2.47
Live Price41.66
Upside / Downside -94.08%