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 Value1.10
Growth Rate9.13%
DCF Multiplier15.12
Intrinsic Value16.57
Live Price9.97
Upside / Downside 66.21%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.13
Live Price9.97
Upside / Downside 31.71%

DCF — Dividends

Base MetricDividends / Share
Base Value1.78
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value55.55
Live Price9.97
Upside / Downside 457.21%

Projected FCF

6Y Avg FCF1,545,649,336.59
Growth Rate5.20%
Growth Multiple9.05
Intrinsic Value10.87
Live Price9.97
Upside / Downside 9.02%

Peter Lynch Fair Value

EPS (TTM)1.02
Growth Rate Used6.25%
PEG1.00
Fair Value6.35
Live Price9.97
Upside / Downside -36.29%

Graham Number

EPS (TTM)1.02
Tangible Book / Share4.56
Graham Number10.23
Live Price9.97
Upside / Downside 2.63%

Median Price-to-Sales Value

Revenue / Share (TTM)5.10
10Y Median PS Ratio1.46
Median PS Value 7.42
Live Price9.97
Price / Median PS -25.55%

Graham Formula Intrinsic Value

EPS (TTM)1.02
Growth Rate1.74%
Growth Multiplier9.93
AAA Bond Yield5.31%
Intrinsic Value 10.10
Live Price9.97
Upside / Downside 1.30%

Lynch Dividend Intrinsic Value

EPS (TTM)1.02
EPS Growth Rate1.74%
Dividend Yield8.90%
P/E Ratio9.80
Intrinsic Value 1.06
Live Price9.97
Upside / Downside -89.34%