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 Value2.40
Growth Rate8.76%
DCF Multiplier14.76
Intrinsic Value35.35
Live Price3.27
Upside / Downside 981.05%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-8.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-98.04
Live Price3.27
Upside / Downside -3,098.25%

DCF — Dividends

Base MetricDividends / Share
Base Value2.58
Growth Rate5.68%
DCF Multiplier12.06
Intrinsic Value31.17
Live Price3.27
Upside / Downside 853.11%

Projected FCF

6Y Avg FCF-37,754,242,375.20
Growth Rate14.46%
Growth Multiple16.93
Intrinsic Value-36.95
Live Price3.27
Upside / Downside -1,230.08%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.27
Upside / Downside —

Graham Number

EPS (TTM)2.22
Tangible Book / Share10.86
Graham Number23.29
Live Price3.27
Upside / Downside 612.23%

Median Price-to-Sales Value

Revenue / Share (TTM)4.18
10Y Median PS Ratio1.47
Median PS Value 6.13
Live Price3.27
Price / Median PS 87.58%

Graham Formula Intrinsic Value

EPS (TTM)2.22
Growth Rate7.19%
Growth Multiplier18.97
AAA Bond Yield5.31%
Intrinsic Value 42.13
Live Price3.27
Upside / Downside 1,188.39%

Lynch Dividend Intrinsic Value

EPS (TTM)2.22
EPS Growth Rate7.19%
Dividend Yield19.56%
P/E Ratio1.47
Intrinsic Value 0.92
Live Price3.27
Upside / Downside -71.93%