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 Value3.27
Growth Rate17.91%
DCF Multiplier27.16
Intrinsic Value88.87
Live Price37.65
Upside / Downside 136.05%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.77
Live Price37.65
Upside / Downside -92.64%

DCF — Dividends

Base MetricDividends / Share
Base Value5.65
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value176.65
Live Price37.65
Upside / Downside 369.20%

Projected FCF

6Y Avg FCF905,984,936.67
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value31.66
Live Price37.65
Upside / Downside -15.90%

Peter Lynch Fair Value

EPS (TTM)3.26
Growth Rate Used25.00%
PEG1.00
Fair Value81.50
Live Price37.65
Upside / Downside 116.47%

Graham Number

EPS (TTM)3.26
Tangible Book / Share19.13
Graham Number37.46
Live Price37.65
Upside / Downside -0.51%

Median Price-to-Sales Value

Revenue / Share (TTM)19.09
10Y Median PS Ratio1.32
Median PS Value 25.11
Live Price37.65
Price / Median PS -33.32%

Graham Formula Intrinsic Value

EPS (TTM)3.26
Growth Rate5.11%
Growth Multiplier15.51
AAA Bond Yield5.31%
Intrinsic Value 50.49
Live Price37.65
Upside / Downside 34.11%

Lynch Dividend Intrinsic Value

EPS (TTM)3.26
EPS Growth Rate5.11%
Dividend Yield7.45%
P/E Ratio11.57
Intrinsic Value 4.75
Live Price37.65
Upside / Downside -87.39%