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 Value4.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value47.03
Live Price6.87
Upside / Downside 584.58%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.18
Live Price6.87
Upside / Downside 281.01%

DCF — Dividends

Base MetricDividends / Share
Base Value2.20
Growth Rate11.30%
DCF Multiplier17.46
Intrinsic Value38.33
Live Price6.87
Upside / Downside 457.91%

Projected FCF

6Y Avg FCF-33,314,812,900.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value4.25
Live Price6.87
Upside / Downside -38.13%

Peter Lynch Fair Value

EPS (TTM)1.23
Growth Rate Used5.08%
PEG1.00
Fair Value6.22
Live Price6.87
Upside / Downside -9.41%

Graham Number

EPS (TTM)1.22
Tangible Book / Share15.14
Graham Number20.38
Live Price6.87
Upside / Downside 196.70%

Median Price-to-Sales Value

Revenue / Share (TTM)3.61
10Y Median PS Ratio2.06
Median PS Value 7.43
Live Price6.87
Price / Median PS 8.22%

Graham Formula Intrinsic Value

EPS (TTM)1.22
Growth Rate20.72%
Growth Multiplier41.37
AAA Bond Yield5.31%
Intrinsic Value 50.53
Live Price6.87
Upside / Downside 635.57%

Lynch Dividend Intrinsic Value

EPS (TTM)1.22
EPS Growth Rate20.72%
Dividend Yield16.40%
P/E Ratio5.62
Intrinsic Value 2.64
Live Price6.87
Upside / Downside -61.52%