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 Value0.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.31
Live Price6.55
Upside / Downside 26.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.47
Live Price6.55
Upside / Downside 29.25%

DCF — Dividends

Base MetricDividends / Share
Base Value1.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.58
Live Price6.55
Upside / Downside 122.53%

Projected FCF

6Y Avg FCF2,652,763,685.71
Growth Rate4.88%
Growth Multiple8.86
Intrinsic Value7.12
Live Price6.55
Upside / Downside 8.73%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price6.55
Upside / Downside —

Graham Number

EPS (TTM)0.71
Tangible Book / Share1.69
Graham Number5.19
Live Price6.55
Upside / Downside -20.78%

Median Price-to-Sales Value

Revenue / Share (TTM)2.69
10Y Median PS Ratio5.26
Median PS Value 14.18
Live Price6.55
Price / Median PS 116.45%

Graham Formula Intrinsic Value

EPS (TTM)0.71
Growth Rate2.53%
Growth Multiplier11.24
AAA Bond Yield5.31%
Intrinsic Value 7.99
Live Price6.55
Upside / Downside 22.04%

Lynch Dividend Intrinsic Value

EPS (TTM)0.71
EPS Growth Rate2.53%
Dividend Yield9.78%
P/E Ratio9.21
Intrinsic Value 0.81
Live Price6.55
Upside / Downside -87.66%