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 Value2.92
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value91.19
Live Price15.48
Upside / Downside 489.06%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.86
Growth Rate9.20%
DCF Multiplier15.18
Intrinsic Value28.23
Live Price15.48
Upside / Downside 82.37%

DCF — Dividends

Base MetricDividends / Share
Base Value2.63
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value82.21
Live Price15.48
Upside / Downside 431.04%

Projected FCF

6Y Avg FCF4,076,092,498.63
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value14.76
Live Price15.48
Upside / Downside -4.62%

Peter Lynch Fair Value

EPS (TTM)1.60
Growth Rate Used8.52%
PEG1.00
Fair Value13.63
Live Price15.48
Upside / Downside -11.92%

Graham Number

EPS (TTM)1.61
Tangible Book / Share1.74
Graham Number7.95
Live Price15.48
Upside / Downside -48.66%

Median Price-to-Sales Value

Revenue / Share (TTM)15.89
10Y Median PS Ratio5.00
Median PS Value 79.49
Live Price15.48
Price / Median PS 413.51%

Graham Formula Intrinsic Value

EPS (TTM)1.61
Growth Rate7.31%
Growth Multiplier19.15
AAA Bond Yield5.31%
Intrinsic Value 30.80
Live Price15.48
Upside / Downside 98.98%

Lynch Dividend Intrinsic Value

EPS (TTM)1.61
EPS Growth Rate7.31%
Dividend Yield7.90%
P/E Ratio9.63
Intrinsic Value 2.37
Live Price15.48
Upside / Downside -84.67%