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 Value2.39
Growth Rate17.78%
DCF Multiplier26.92
Intrinsic Value64.28
Live Price17.26
Upside / Downside 272.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.38
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value74.33
Live Price17.26
Upside / Downside 330.63%

DCF — Dividends

Base MetricDividends / Share
Base Value3.19
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value99.57
Live Price17.26
Upside / Downside 476.87%

Projected FCF

6Y Avg FCF986,622,905.81
Growth Rate14.07%
Growth Multiple16.49
Intrinsic Value23.53
Live Price17.26
Upside / Downside 36.34%

Peter Lynch Fair Value

EPS (TTM)2.23
Growth Rate Used13.54%
PEG1.00
Fair Value30.20
Live Price17.26
Upside / Downside 74.97%

Graham Number

EPS (TTM)2.22
Tangible Book / Share4.92
Graham Number15.67
Live Price17.26
Upside / Downside -9.22%

Median Price-to-Sales Value

Revenue / Share (TTM)7.23
10Y Median PS Ratio1.97
Median PS Value 14.27
Live Price17.26
Price / Median PS -17.33%

Graham Formula Intrinsic Value

EPS (TTM)2.22
Growth Rate9.87%
Growth Multiplier23.40
AAA Bond Yield5.31%
Intrinsic Value 51.99
Live Price17.26
Upside / Downside 201.19%

Lynch Dividend Intrinsic Value

EPS (TTM)2.22
EPS Growth Rate9.87%
Dividend Yield7.20%
P/E Ratio7.77
Intrinsic Value 2.98
Live Price17.26
Upside / Downside -82.72%