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 Value11.13
Growth Rate9.48%
DCF Multiplier15.47
Intrinsic Value172.21
Live Price6.32
Upside / Downside 2,624.90%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value55.76
Live Price6.32
Upside / Downside 782.24%

DCF — Dividends

Base MetricDividends / Share
Base Value2.47
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value77.17
Live Price6.32
Upside / Downside 1,121.09%

Projected FCF

6Y Avg FCF1,579,084,905.21
Growth Rate13.47%
Growth Multiple15.84
Intrinsic Value19.79
Live Price6.32
Upside / Downside 213.06%

Peter Lynch Fair Value

EPS (TTM)2.13
Growth Rate Used5.16%
PEG1.00
Fair Value10.99
Live Price6.32
Upside / Downside 73.86%

Graham Number

EPS (TTM)2.14
Tangible Book / Share8.92
Graham Number20.73
Live Price6.32
Upside / Downside 228.00%

Median Price-to-Sales Value

Revenue / Share (TTM)13.68
10Y Median PS Ratio1.18
Median PS Value 16.11
Live Price6.32
Price / Median PS 154.91%

Graham Formula Intrinsic Value

EPS (TTM)2.14
Growth Rate9.01%
Growth Multiplier21.97
AAA Bond Yield5.31%
Intrinsic Value 47.03
Live Price6.32
Upside / Downside 644.19%

Lynch Dividend Intrinsic Value

EPS (TTM)2.14
EPS Growth Rate9.01%
Dividend Yield9.44%
P/E Ratio2.95
Intrinsic Value 1.20
Live Price6.32
Upside / Downside -80.99%