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 Value0.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.00
Live Price2.91
Upside / Downside 243.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.19
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value37.14
Live Price2.91
Upside / Downside 1,176.29%

DCF — Dividends

Base MetricDividends / Share
Base Value0.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.28
Live Price2.91
Upside / Downside 287.73%

Projected FCF

6Y Avg FCF763,223,701.60
Growth Rate4.84%
Growth Multiple8.84
Intrinsic Value11.87
Live Price2.91
Upside / Downside 307.77%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.91
Upside / Downside —

Graham Number

EPS (TTM)0.74
Tangible Book / Share1.37
Graham Number4.77
Live Price2.91
Upside / Downside 64.05%

Median Price-to-Sales Value

Revenue / Share (TTM)16.28
10Y Median PS Ratio0.96
Median PS Value 15.66
Live Price2.91
Price / Median PS 438.27%

Graham Formula Intrinsic Value

EPS (TTM)0.74
Growth Rate4.25%
Growth Multiplier14.09
AAA Bond Yield5.31%
Intrinsic Value 10.39
Live Price2.91
Upside / Downside 256.93%

Lynch Dividend Intrinsic Value

EPS (TTM)0.74
EPS Growth Rate4.25%
Dividend Yield11.44%
P/E Ratio3.95
Intrinsic Value 0.46
Live Price2.91
Upside / Downside -84.14%