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 Value3.89
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value121.61
Live Price39.55
Upside / Downside 207.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value86.84
Live Price39.55
Upside / Downside 119.58%

DCF — Dividends

Base MetricDividends / Share
Base Value8.34
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value260.66
Live Price39.55
Upside / Downside 559.06%

Projected FCF

6Y Avg FCF996,397,944.74
Growth Rate9.04%
Growth Multiple11.74
Intrinsic Value101.79
Live Price39.55
Upside / Downside 157.37%

Peter Lynch Fair Value

EPS (TTM)5.15
Growth Rate Used23.46%
PEG1.00
Fair Value120.80
Live Price39.55
Upside / Downside 205.44%

Graham Number

EPS (TTM)5.00
Tangible Book / Share49.90
Graham Number74.93
Live Price39.55
Upside / Downside 89.45%

Median Price-to-Sales Value

Revenue / Share (TTM)102.37
10Y Median PS Ratio0.41
Median PS Value 42.25
Live Price39.55
Price / Median PS 6.81%

Graham Formula Intrinsic Value

EPS (TTM)5.00
Growth Rate7.21%
Growth Multiplier18.99
AAA Bond Yield5.31%
Intrinsic Value 95.02
Live Price39.55
Upside / Downside 140.25%

Lynch Dividend Intrinsic Value

EPS (TTM)5.00
EPS Growth Rate7.21%
Dividend Yield10.02%
P/E Ratio7.91
Intrinsic Value 6.88
Live Price39.55
Upside / Downside -82.61%