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 Value19.05
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value595.23
Live Price114.50
Upside / Downside 419.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value32.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value369.46
Live Price114.50
Upside / Downside 222.67%

DCF — Dividends

Base MetricDividends / Share
Base Value29.60
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value924.86
Live Price114.50
Upside / Downside 707.74%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price114.50
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price114.50
Upside / Downside —

Graham Number

EPS (TTM)19.58
Tangible Book / Share32.38
Graham Number119.44
Live Price114.50
Upside / Downside 4.31%

Median Price-to-Sales Value

Revenue / Share (TTM)195.83
10Y Median PS Ratio4.31
Median PS Value 844.84
Live Price114.50
Price / Median PS 637.85%

Graham Formula Intrinsic Value

EPS (TTM)19.58
Growth Rate14.96%
Growth Multiplier31.83
AAA Bond Yield5.31%
Intrinsic Value 623.26
Live Price114.50
Upside / Downside 444.34%

Lynch Dividend Intrinsic Value

EPS (TTM)19.58
EPS Growth Rate14.96%
Dividend Yield10.89%
P/E Ratio5.85
Intrinsic Value 30.35
Live Price114.50
Upside / Downside -73.50%