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 Value12.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value141.60
Live Price80.00
Upside / Downside 77.00%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value142.24
Live Price80.00
Upside / Downside 77.80%

DCF — Dividends

Base MetricDividends / Share
Base Value18.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value218.52
Live Price80.00
Upside / Downside 173.15%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price80.00
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price80.00
Upside / Downside —

Graham Number

EPS (TTM)12.02
Tangible Book / Share20.46
Graham Number74.39
Live Price80.00
Upside / Downside -7.01%

Median Price-to-Sales Value

Revenue / Share (TTM)114.40
10Y Median PS Ratio1.64
Median PS Value 187.74
Live Price80.00
Price / Median PS 134.67%

Graham Formula Intrinsic Value

EPS (TTM)12.02
Growth Rate-1.56%
Growth Multiplier4.46
AAA Bond Yield5.31%
Intrinsic Value 53.63
Live Price80.00
Upside / Downside -32.96%

Lynch Dividend Intrinsic Value

EPS (TTM)12.02
EPS Growth Rate-1.56%
Dividend Yield10.52%
P/E Ratio6.65
Intrinsic Value 7.15
Live Price80.00
Upside / Downside -91.06%