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 Value0.85
Growth Rate11.63%
DCF Multiplier17.85
Intrinsic Value15.24
Live Price5.35
Upside / Downside 184.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.87
Growth Rate10.65%
DCF Multiplier16.72
Intrinsic Value-14.59
Live Price5.35
Upside / Downside -372.78%

DCF — Dividends

Base MetricDividends / Share
Base Value1.46
Growth Rate8.95%
DCF Multiplier14.94
Intrinsic Value21.76
Live Price5.35
Upside / Downside 306.72%

Projected FCF

6Y Avg FCF-22,444,517,196.01
Growth Rate5.65%
Growth Multiple9.33
Intrinsic Value3.16
Live Price5.35
Upside / Downside -40.87%

Peter Lynch Fair Value

EPS (TTM)0.95
Growth Rate Used5.45%
PEG1.00
Fair Value5.18
Live Price5.35
Upside / Downside -3.19%

Graham Number

EPS (TTM)1.06
Tangible Book / Share1.62
Graham Number6.21
Live Price5.35
Upside / Downside 16.03%

Median Price-to-Sales Value

Revenue / Share (TTM)47.55
10Y Median PS Ratio0.15
Median PS Value 7.09
Live Price5.35
Price / Median PS 32.55%

Graham Formula Intrinsic Value

EPS (TTM)1.06
Growth Rate5.23%
Growth Multiplier15.71
AAA Bond Yield5.31%
Intrinsic Value 16.61
Live Price5.35
Upside / Downside 210.40%

Lynch Dividend Intrinsic Value

EPS (TTM)1.06
EPS Growth Rate5.23%
Dividend Yield9.94%
P/E Ratio5.06
Intrinsic Value 0.82
Live Price5.35
Upside / Downside -84.67%