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 Value0.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.60
Live Price4.56
Upside / Downside 110.53%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.29
Growth Rate6.31%
DCF Multiplier12.56
Intrinsic Value41.36
Live Price4.56
Upside / Downside 807.00%

DCF — Dividends

Base MetricDividends / Share
Base Value1.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.04
Live Price4.56
Upside / Downside 207.82%

Projected FCF

6Y Avg FCF3,128,742,179.74
Growth Rate7.84%
Growth Multiple10.82
Intrinsic Value25.90
Live Price4.56
Upside / Downside 467.96%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.56
Upside / Downside —

Graham Number

EPS (TTM)0.81
Tangible Book / Share—
Graham Number—
Live Price4.56
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)6.08
10Y Median PS Ratio2.54
Median PS Value 15.45
Live Price4.56
Price / Median PS 238.72%

Graham Formula Intrinsic Value

EPS (TTM)0.81
Growth Rate4.48%
Growth Multiplier14.47
AAA Bond Yield5.31%
Intrinsic Value 11.72
Live Price4.56
Upside / Downside 157.09%

Lynch Dividend Intrinsic Value

EPS (TTM)0.81
EPS Growth Rate4.48%
Dividend Yield11.12%
P/E Ratio5.63
Intrinsic Value 0.72
Live Price4.56
Upside / Downside -84.27%