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 Value3.84
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value119.88
Live Price22.90
Upside / Downside 423.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.28
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value133.61
Live Price22.90
Upside / Downside 483.46%

DCF — Dividends

Base MetricDividends / Share
Base Value6.26
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value195.77
Live Price22.90
Upside / Downside 754.90%

Projected FCF

6Y Avg FCF695,176,203.06
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value48.61
Live Price22.90
Upside / Downside 112.26%

Peter Lynch Fair Value

EPS (TTM)4.01
Growth Rate Used25.00%
PEG1.00
Fair Value100.25
Live Price22.90
Upside / Downside 337.77%

Graham Number

EPS (TTM)4.00
Tangible Book / Share5.75
Graham Number22.75
Live Price22.90
Upside / Downside -0.65%

Median Price-to-Sales Value

Revenue / Share (TTM)26.19
10Y Median PS Ratio3.41
Median PS Value 89.28
Live Price22.90
Price / Median PS 289.87%

Graham Formula Intrinsic Value

EPS (TTM)4.00
Growth Rate27.95%
Growth Multiplier53.36
AAA Bond Yield5.31%
Intrinsic Value 213.48
Live Price22.90
Upside / Downside 832.25%

Lynch Dividend Intrinsic Value

EPS (TTM)4.00
EPS Growth Rate27.95%
Dividend Yield12.07%
P/E Ratio5.72
Intrinsic Value 9.61
Live Price22.90
Upside / Downside -58.03%