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 Value8.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value100.22
Live Price4.11
Upside / Downside 2,338.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value66.22
Live Price4.11
Upside / Downside 1,511.13%

DCF — Dividends

Base MetricDividends / Share
Base Value1.09
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value34.06
Live Price4.11
Upside / Downside 728.62%

Projected FCF

6Y Avg FCF38,835,131,300.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value33.47
Live Price4.11
Upside / Downside 714.27%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.11
Upside / Downside —

Graham Number

EPS (TTM)0.84
Tangible Book / Share4.85
Graham Number9.58
Live Price4.11
Upside / Downside 133.06%

Median Price-to-Sales Value

Revenue / Share (TTM)13.11
10Y Median PS Ratio0.53
Median PS Value 7.01
Live Price4.11
Price / Median PS 70.63%

Graham Formula Intrinsic Value

EPS (TTM)0.84
Growth Rate-5.13%
Growth Multiplier-1.45
AAA Bond Yield5.31%
Intrinsic Value -1.22
Live Price4.11
Upside / Downside -129.73%

Lynch Dividend Intrinsic Value

EPS (TTM)0.84
EPS Growth Rate-5.13%
Dividend Yield8.60%
P/E Ratio4.88
Intrinsic Value 0.14
Live Price4.11
Upside / Downside -96.57%