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 Value1.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.05
Live Price93.71
Upside / Downside -81.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.35
Growth Rate6.62%
DCF Multiplier12.82
Intrinsic Value17.29
Live Price93.71
Upside / Downside -81.55%

DCF — Dividends

Base MetricDividends / Share
Base Value2.54
Growth Rate9.88%
DCF Multiplier15.88
Intrinsic Value40.35
Live Price93.71
Upside / Downside -56.94%

Projected FCF

6Y Avg FCF1,005,297,600.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value20.00
Live Price93.71
Upside / Downside -78.66%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price93.71
Upside / Downside —

Graham Number

EPS (TTM)1.59
Tangible Book / Share9.71
Graham Number18.64
Live Price93.71
Upside / Downside -80.11%

Median Price-to-Sales Value

Revenue / Share (TTM)17.31
10Y Median PS Ratio2.49
Median PS Value 43.08
Live Price93.71
Price / Median PS -54.03%

Graham Formula Intrinsic Value

EPS (TTM)1.59
Growth Rate2.55%
Growth Multiplier11.27
AAA Bond Yield5.31%
Intrinsic Value 17.87
Live Price93.71
Upside / Downside -80.93%

Lynch Dividend Intrinsic Value

EPS (TTM)1.59
EPS Growth Rate2.55%
Dividend Yield1.23%
P/E Ratio59.10
Intrinsic Value 3.55
Live Price93.71
Upside / Downside -96.22%