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 Value1.65
Growth Rate16.52%
DCF Multiplier24.74
Intrinsic Value40.89
Live Price4.43
Upside / Downside 823.06%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.86
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value26.92
Live Price4.43
Upside / Downside 507.68%

DCF — Dividends

Base MetricDividends / Share
Base Value2.00
Growth Rate18.10%
DCF Multiplier27.50
Intrinsic Value55.13
Live Price4.43
Upside / Downside 1,144.38%

Projected FCF

6Y Avg FCF779,137,606.54
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value25.53
Live Price4.43
Upside / Downside 476.29%

Peter Lynch Fair Value

EPS (TTM)1.43
Growth Rate Used11.03%
PEG1.00
Fair Value15.77
Live Price4.43
Upside / Downside 256.04%

Graham Number

EPS (TTM)1.43
Tangible Book / Share4.77
Graham Number12.38
Live Price4.43
Upside / Downside 179.56%

Median Price-to-Sales Value

Revenue / Share (TTM)85.39
10Y Median PS Ratio0.09
Median PS Value 7.91
Live Price4.43
Price / Median PS 78.59%

Graham Formula Intrinsic Value

EPS (TTM)1.43
Growth Rate5.05%
Growth Multiplier15.41
AAA Bond Yield5.31%
Intrinsic Value 22.10
Live Price4.43
Upside / Downside 398.77%

Lynch Dividend Intrinsic Value

EPS (TTM)1.43
EPS Growth Rate5.05%
Dividend Yield16.93%
P/E Ratio3.09
Intrinsic Value 0.99
Live Price4.43
Upside / Downside -77.66%