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 Value7.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value83.41
Live Price10.79
Upside / Downside 673.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-6.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-75.11
Live Price10.79
Upside / Downside -796.10%

DCF — Dividends

Base MetricDividends / Share
Base Value4.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value46.35
Live Price10.79
Upside / Downside 329.60%

Projected FCF

6Y Avg FCF-708,873,225.39
Growth Rate6.06%
Growth Multiple9.60
Intrinsic Value14.41
Live Price10.79
Upside / Downside 33.55%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.79
Upside / Downside —

Graham Number

EPS (TTM)3.12
Tangible Book / Share24.44
Graham Number41.42
Live Price10.79
Upside / Downside 283.89%

Median Price-to-Sales Value

Revenue / Share (TTM)14.05
10Y Median PS Ratio1.65
Median PS Value 23.22
Live Price10.79
Price / Median PS 115.18%

Graham Formula Intrinsic Value

EPS (TTM)3.12
Growth Rate-4.34%
Growth Multiplier-0.15
AAA Bond Yield5.31%
Intrinsic Value -0.47
Live Price10.79
Upside / Downside -104.31%

Lynch Dividend Intrinsic Value

EPS (TTM)3.12
EPS Growth Rate-4.34%
Dividend Yield11.91%
P/E Ratio3.46
Intrinsic Value 0.81
Live Price10.79
Upside / Downside -92.52%