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 Value3.02
Growth Rate13.86%
DCF Multiplier20.71
Intrinsic Value62.63
Live Price8.74
Upside / Downside 616.64%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value13.52
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value422.58
Live Price8.74
Upside / Downside 4,734.99%

DCF — Dividends

Base MetricDividends / Share
Base Value1.75
Growth Rate10.26%
DCF Multiplier16.30
Intrinsic Value28.53
Live Price8.74
Upside / Downside 226.46%

Projected FCF

6Y Avg FCF14,574,072,362.66
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value112.50
Live Price8.74
Upside / Downside 1,187.23%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.74
Upside / Downside —

Graham Number

EPS (TTM)0.94
Tangible Book / Share13.49
Graham Number16.89
Live Price8.74
Upside / Downside 93.24%

Median Price-to-Sales Value

Revenue / Share (TTM)112.99
10Y Median PS Ratio0.28
Median PS Value 31.44
Live Price8.74
Price / Median PS 259.76%

Graham Formula Intrinsic Value

EPS (TTM)0.94
Growth Rate14.11%
Growth Multiplier30.43
AAA Bond Yield5.31%
Intrinsic Value 28.57
Live Price8.74
Upside / Downside 226.87%

Lynch Dividend Intrinsic Value

EPS (TTM)0.94
EPS Growth Rate14.11%
Dividend Yield10.63%
P/E Ratio9.31
Intrinsic Value 2.20
Live Price8.74
Upside / Downside -74.88%