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 Value3.31
Growth Rate7.57%
DCF Multiplier13.64
Intrinsic Value45.12
Live Price8.83
Upside / Downside 411.01%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-5.23
Live Price8.83
Upside / Downside -159.24%

DCF — Dividends

Base MetricDividends / Share
Base Value4.47
Growth Rate7.42%
DCF Multiplier13.51
Intrinsic Value60.41
Live Price8.83
Upside / Downside 584.10%

Projected FCF

6Y Avg FCF-2,587,016,529.64
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value2.67
Live Price8.83
Upside / Downside -69.74%

Peter Lynch Fair Value

EPS (TTM)3.72
Growth Rate Used9.59%
PEG1.00
Fair Value35.69
Live Price8.83
Upside / Downside 304.18%

Graham Number

EPS (TTM)3.83
Tangible Book / Share14.21
Graham Number35.00
Live Price8.83
Upside / Downside 296.33%

Median Price-to-Sales Value

Revenue / Share (TTM)45.40
10Y Median PS Ratio0.57
Median PS Value 25.97
Live Price8.83
Price / Median PS 194.15%

Graham Formula Intrinsic Value

EPS (TTM)3.83
Growth Rate12.13%
Growth Multiplier27.15
AAA Bond Yield5.31%
Intrinsic Value 103.91
Live Price8.83
Upside / Downside 1,076.84%

Lynch Dividend Intrinsic Value

EPS (TTM)3.83
EPS Growth Rate12.13%
Dividend Yield12.70%
P/E Ratio2.31
Intrinsic Value 2.31
Live Price8.83
Upside / Downside -73.86%