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 Value0.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.60
Live Price2.81
Upside / Downside 134.75%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.38
Live Price2.81
Upside / Downside 304.96%

DCF — Dividends

Base MetricDividends / Share
Base Value0.92
Growth Rate10.40%
DCF Multiplier16.45
Intrinsic Value15.19
Live Price2.81
Upside / Downside 440.68%

Projected FCF

6Y Avg FCF4,880,716,698.57
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value7.96
Live Price2.81
Upside / Downside 183.39%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.81
Upside / Downside —

Graham Number

EPS (TTM)0.56
Tangible Book / Share1.29
Graham Number4.04
Live Price2.81
Upside / Downside 43.59%

Median Price-to-Sales Value

Revenue / Share (TTM)9.02
10Y Median PS Ratio1.39
Median PS Value 12.50
Live Price2.81
Price / Median PS 344.92%

Graham Formula Intrinsic Value

EPS (TTM)0.56
Growth Rate-2.86%
Growth Multiplier2.31
AAA Bond Yield5.31%
Intrinsic Value 1.30
Live Price2.81
Upside / Downside -53.61%

Lynch Dividend Intrinsic Value

EPS (TTM)0.56
EPS Growth Rate-2.86%
Dividend Yield15.30%
P/E Ratio4.98
Intrinsic Value 0.35
Live Price2.81
Upside / Downside -87.62%