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 Value3.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value41.31
Live Price5.24
Upside / Downside 688.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value60.43
Live Price5.24
Upside / Downside 1,053.28%

DCF — Dividends

Base MetricDividends / Share
Base Value1.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.76
Live Price5.24
Upside / Downside 315.25%

Projected FCF

6Y Avg FCF61,547,707,857.14
Growth Rate5.36%
Growth Multiple9.15
Intrinsic Value40.06
Live Price5.24
Upside / Downside 664.48%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.24
Upside / Downside —

Graham Number

EPS (TTM)1.24
Tangible Book / Share13.91
Graham Number19.70
Live Price5.24
Upside / Downside 275.99%

Median Price-to-Sales Value

Revenue / Share (TTM)5.53
10Y Median PS Ratio1.01
Median PS Value 5.56
Live Price5.24
Price / Median PS 6.16%

Graham Formula Intrinsic Value

EPS (TTM)1.24
Growth Rate1.33%
Growth Multiplier9.25
AAA Bond Yield5.31%
Intrinsic Value 11.47
Live Price5.24
Upside / Downside 118.90%

Lynch Dividend Intrinsic Value

EPS (TTM)1.24
EPS Growth Rate1.33%
Dividend Yield15.27%
P/E Ratio4.22
Intrinsic Value 0.87
Live Price5.24
Upside / Downside -83.35%