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 Value3.55
Growth Rate6.10%
DCF Multiplier12.39
Intrinsic Value43.96
Live Price145.66
Upside / Downside -69.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value43.77
Live Price145.66
Upside / Downside -69.95%

DCF — Dividends

Base MetricDividends / Share
Base Value4.96
Growth Rate11.18%
DCF Multiplier17.32
Intrinsic Value85.88
Live Price145.66
Upside / Downside -41.04%

Projected FCF

6Y Avg FCF693,661,642.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value84.87
Live Price145.66
Upside / Downside -41.74%

Peter Lynch Fair Value

EPS (TTM)3.90
Growth Rate Used11.23%
PEG1.00
Fair Value43.79
Live Price145.66
Upside / Downside -69.94%

Graham Number

EPS (TTM)3.89
Tangible Book / Share2.49
Graham Number14.77
Live Price145.66
Upside / Downside -89.86%

Median Price-to-Sales Value

Revenue / Share (TTM)36.47
10Y Median PS Ratio3.01
Median PS Value 109.76
Live Price145.66
Price / Median PS -24.65%

Graham Formula Intrinsic Value

EPS (TTM)3.89
Growth Rate4.40%
Growth Multiplier14.33
AAA Bond Yield5.31%
Intrinsic Value 55.70
Live Price145.66
Upside / Downside -61.76%

Lynch Dividend Intrinsic Value

EPS (TTM)3.89
EPS Growth Rate4.40%
Dividend Yield1.07%
P/E Ratio37.47
Intrinsic Value 7.97
Live Price145.66
Upside / Downside -94.53%