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 Value0.98
Growth Rate5.24%
DCF Multiplier11.72
Intrinsic Value11.55
Live Price4.55
Upside / Downside 153.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.98
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value30.47
Live Price4.55
Upside / Downside 569.77%

DCF — Dividends

Base MetricDividends / Share
Base Value1.44
Growth Rate6.21%
DCF Multiplier12.48
Intrinsic Value17.94
Live Price4.55
Upside / Downside 294.26%

Projected FCF

6Y Avg FCF1,959,142,985.43
Growth Rate5.82%
Growth Multiple9.44
Intrinsic Value7.33
Live Price4.55
Upside / Downside 61.04%

Peter Lynch Fair Value

EPS (TTM)1.08
Growth Rate Used7.43%
PEG1.00
Fair Value8.03
Live Price4.55
Upside / Downside 76.46%

Graham Number

EPS (TTM)0.99
Tangible Book / Share2.85
Graham Number7.97
Live Price4.55
Upside / Downside 75.08%

Median Price-to-Sales Value

Revenue / Share (TTM)9.14
10Y Median PS Ratio1.60
Median PS Value 14.67
Live Price4.55
Price / Median PS 222.33%

Graham Formula Intrinsic Value

EPS (TTM)0.99
Growth Rate4.31%
Growth Multiplier14.19
AAA Bond Yield5.31%
Intrinsic Value 14.05
Live Price4.55
Upside / Downside 208.75%

Lynch Dividend Intrinsic Value

EPS (TTM)0.99
EPS Growth Rate4.31%
Dividend Yield12.54%
P/E Ratio4.59
Intrinsic Value 0.77
Live Price4.55
Upside / Downside -82.99%