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 Value0.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.05
Live Price3.73
Upside / Downside 62.19%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.57
Live Price3.73
Upside / Downside 76.11%

DCF — Dividends

Base MetricDividends / Share
Base Value0.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.30
Live Price3.73
Upside / Downside 176.01%

Projected FCF

6Y Avg FCF3,969,615,357.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3.59
Live Price3.73
Upside / Downside -3.63%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.73
Upside / Downside —

Graham Number

EPS (TTM)0.56
Tangible Book / Share1.32
Graham Number4.07
Live Price3.73
Upside / Downside 9.23%

Median Price-to-Sales Value

Revenue / Share (TTM)3.10
10Y Median PS Ratio2.82
Median PS Value 8.74
Live Price3.73
Price / Median PS 134.34%

Graham Formula Intrinsic Value

EPS (TTM)0.56
Growth Rate1.33%
Growth Multiplier9.25
AAA Bond Yield5.31%
Intrinsic Value 5.15
Live Price3.73
Upside / Downside 37.95%

Lynch Dividend Intrinsic Value

EPS (TTM)0.56
EPS Growth Rate1.33%
Dividend Yield10.86%
P/E Ratio6.70
Intrinsic Value 0.46
Live Price3.73
Upside / Downside -87.78%