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 Value2.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.94
Live Price15.57
Upside / Downside 53.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-7.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-86.78
Live Price15.57
Upside / Downside -657.32%

DCF — Dividends

Base MetricDividends / Share
Base Value2.06
Growth Rate9.70%
DCF Multiplier15.70
Intrinsic Value32.37
Live Price15.57
Upside / Downside 107.90%

Projected FCF

6Y Avg FCF-4,565,259,697.21
Growth Rate8.12%
Growth Multiple11.03
Intrinsic Value5.67
Live Price15.57
Upside / Downside -63.56%

Peter Lynch Fair Value

EPS (TTM)1.07
Growth Rate Used7.49%
PEG1.00
Fair Value7.99
Live Price15.57
Upside / Downside -48.71%

Graham Number

EPS (TTM)1.11
Tangible Book / Share13.01
Graham Number18.02
Live Price15.57
Upside / Downside 15.76%

Median Price-to-Sales Value

Revenue / Share (TTM)3.75
10Y Median PS Ratio4.84
Median PS Value 18.17
Live Price15.57
Price / Median PS 16.70%

Graham Formula Intrinsic Value

EPS (TTM)1.11
Growth Rate6.59%
Growth Multiplier17.97
AAA Bond Yield5.31%
Intrinsic Value 19.94
Live Price15.57
Upside / Downside 28.05%

Lynch Dividend Intrinsic Value

EPS (TTM)1.11
EPS Growth Rate6.59%
Dividend Yield7.00%
P/E Ratio14.03
Intrinsic Value 2.13
Live Price15.57
Upside / Downside -86.34%