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 Value10.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value120.56
Live Price139.19
Upside / Downside -13.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value163.32
Live Price139.19
Upside / Downside 17.34%

DCF — Dividends

Base MetricDividends / Share
Base Value18.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value214.06
Live Price139.19
Upside / Downside 53.79%

Projected FCF

6Y Avg FCF61,365,828.36
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value111.92
Live Price139.19
Upside / Downside -19.59%

Peter Lynch Fair Value

EPS (TTM)10.55
Growth Rate Used8.17%
PEG1.00
Fair Value86.24
Live Price139.19
Upside / Downside -38.04%

Graham Number

EPS (TTM)10.55
Tangible Book / Share9.55
Graham Number47.62
Live Price139.19
Upside / Downside -65.78%

Median Price-to-Sales Value

Revenue / Share (TTM)223.71
10Y Median PS Ratio0.87
Median PS Value 194.50
Live Price139.19
Price / Median PS 39.74%

Graham Formula Intrinsic Value

EPS (TTM)10.55
Growth Rate5.27%
Growth Multiplier15.78
AAA Bond Yield5.31%
Intrinsic Value 166.43
Live Price139.19
Upside / Downside 19.57%

Lynch Dividend Intrinsic Value

EPS (TTM)10.55
EPS Growth Rate5.27%
Dividend Yield6.69%
P/E Ratio13.19
Intrinsic Value 16.72
Live Price139.19
Upside / Downside -87.99%