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 Value5.64
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value65.10
Live Price30.30
Upside / Downside 114.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value23.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value268.13
Live Price30.30
Upside / Downside 784.92%

DCF — Dividends

Base MetricDividends / Share
Base Value9.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value115.32
Live Price30.30
Upside / Downside 280.59%

Projected FCF

6Y Avg FCF424,754,298.09
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value77.14
Live Price30.30
Upside / Downside 154.59%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price30.30
Upside / Downside —

Graham Number

EPS (TTM)6.64
Tangible Book / Share20.40
Graham Number55.21
Live Price30.30
Upside / Downside 82.21%

Median Price-to-Sales Value

Revenue / Share (TTM)44.89
10Y Median PS Ratio2.03
Median PS Value 90.92
Live Price30.30
Price / Median PS 200.08%

Graham Formula Intrinsic Value

EPS (TTM)6.64
Growth Rate0.84%
Growth Multiplier8.44
AAA Bond Yield5.31%
Intrinsic Value 56.03
Live Price30.30
Upside / Downside 84.92%

Lynch Dividend Intrinsic Value

EPS (TTM)6.64
EPS Growth Rate0.84%
Dividend Yield13.80%
P/E Ratio4.56
Intrinsic Value 4.44
Live Price30.30
Upside / Downside -85.34%