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 Value1.59
Growth Rate17.76%
DCF Multiplier26.88
Intrinsic Value42.77
Live Price14.25
Upside / Downside 200.15%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.39
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value43.47
Live Price14.25
Upside / Downside 205.08%

DCF — Dividends

Base MetricDividends / Share
Base Value2.81
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value87.75
Live Price14.25
Upside / Downside 515.80%

Projected FCF

6Y Avg FCF830,067,645.86
Growth Rate5.10%
Growth Multiple8.99
Intrinsic Value11.46
Live Price14.25
Upside / Downside -19.58%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price14.25
Upside / Downside —

Graham Number

EPS (TTM)1.59
Tangible Book / Share4.63
Graham Number12.87
Live Price14.25
Upside / Downside -9.72%

Median Price-to-Sales Value

Revenue / Share (TTM)13.40
10Y Median PS Ratio3.91
Median PS Value 52.34
Live Price14.25
Price / Median PS 267.30%

Graham Formula Intrinsic Value

EPS (TTM)1.59
Growth Rate6.25%
Growth Multiplier17.40
AAA Bond Yield5.31%
Intrinsic Value 27.69
Live Price14.25
Upside / Downside 94.31%

Lynch Dividend Intrinsic Value

EPS (TTM)1.59
EPS Growth Rate6.25%
Dividend Yield9.93%
P/E Ratio8.96
Intrinsic Value 2.32
Live Price14.25
Upside / Downside -83.70%