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 Value6.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value69.40
Live Price59.71
Upside / Downside 16.23%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.35
Growth Rate10.11%
DCF Multiplier16.13
Intrinsic Value150.78
Live Price59.71
Upside / Downside 152.54%

DCF — Dividends

Base MetricDividends / Share
Base Value9.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value112.69
Live Price59.71
Upside / Downside 88.75%

Projected FCF

6Y Avg FCF374,404,068.57
Growth Rate6.20%
Growth Multiple9.69
Intrinsic Value78.08
Live Price59.71
Upside / Downside 30.78%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price59.71
Upside / Downside —

Graham Number

EPS (TTM)5.92
Tangible Book / Share13.37
Graham Number42.19
Live Price59.71
Upside / Downside -29.33%

Median Price-to-Sales Value

Revenue / Share (TTM)339.02
10Y Median PS Ratio0.40
Median PS Value 136.80
Live Price59.71
Price / Median PS 129.12%

Graham Formula Intrinsic Value

EPS (TTM)5.92
Growth Rate0.69%
Growth Multiplier8.19
AAA Bond Yield5.31%
Intrinsic Value 48.48
Live Price59.71
Upside / Downside -18.81%

Lynch Dividend Intrinsic Value

EPS (TTM)5.92
EPS Growth Rate0.69%
Dividend Yield7.68%
P/E Ratio10.09
Intrinsic Value 5.01
Live Price59.71
Upside / Downside -91.62%