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 Value29.26
Growth Rate11.19%
DCF Multiplier17.33
Intrinsic Value506.96
Live Price167.30
Upside / Downside 203.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value87.14
Live Price167.30
Upside / Downside -47.91%

DCF — Dividends

Base MetricDividends / Share
Base Value41.67
Growth Rate6.91%
DCF Multiplier13.07
Intrinsic Value544.61
Live Price167.30
Upside / Downside 225.54%

Projected FCF

6Y Avg FCF47,302,527.49
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value125.45
Live Price167.30
Upside / Downside -25.01%

Peter Lynch Fair Value

EPS (TTM)35.06
Growth Rate Used22.16%
PEG1.00
Fair Value776.89
Live Price167.30
Upside / Downside 364.38%

Graham Number

EPS (TTM)35.05
Tangible Book / Share114.98
Graham Number301.12
Live Price167.30
Upside / Downside 79.99%

Median Price-to-Sales Value

Revenue / Share (TTM)22.76
10Y Median PS Ratio26.24
Median PS Value 597.19
Live Price167.30
Price / Median PS 256.97%

Graham Formula Intrinsic Value

EPS (TTM)35.05
Growth Rate5.67%
Growth Multiplier16.43
AAA Bond Yield5.31%
Intrinsic Value 576.04
Live Price167.30
Upside / Downside 244.33%

Lynch Dividend Intrinsic Value

EPS (TTM)35.05
EPS Growth Rate5.67%
Dividend Yield6.58%
P/E Ratio4.77
Intrinsic Value 20.72
Live Price167.30
Upside / Downside -87.61%