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 Value5.71
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value65.85
Live Price7.34
Upside / Downside 797.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.68
Live Price7.34
Upside / Downside 222.56%

DCF — Dividends

Base MetricDividends / Share
Base Value2.57
Growth Rate13.68%
DCF Multiplier20.46
Intrinsic Value52.65
Live Price7.34
Upside / Downside 617.36%

Projected FCF

6Y Avg FCF-6,464,150,964.64
Growth Rate6.78%
Growth Multiple10.07
Intrinsic Value-5.46
Live Price7.34
Upside / Downside -174.32%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price7.34
Upside / Downside —

Graham Number

EPS (TTM)1.94
Tangible Book / Share10.63
Graham Number21.55
Live Price7.34
Upside / Downside 193.53%

Median Price-to-Sales Value

Revenue / Share (TTM)15.53
10Y Median PS Ratio0.92
Median PS Value 14.33
Live Price7.34
Price / Median PS 95.18%

Graham Formula Intrinsic Value

EPS (TTM)1.94
Growth Rate2.48%
Growth Multiplier11.15
AAA Bond Yield5.31%
Intrinsic Value 21.66
Live Price7.34
Upside / Downside 195.16%

Lynch Dividend Intrinsic Value

EPS (TTM)1.94
EPS Growth Rate2.48%
Dividend Yield11.90%
P/E Ratio3.78
Intrinsic Value 1.06
Live Price7.34
Upside / Downside -85.52%