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 Value13.03
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value407.22
Live Price102.00
Upside / Downside 299.23%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value44.26
Live Price102.00
Upside / Downside -56.61%

DCF — Dividends

Base MetricDividends / Share
Base Value20.45
Growth Rate12.07%
DCF Multiplier18.37
Intrinsic Value375.65
Live Price102.00
Upside / Downside 268.29%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price102.00
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price102.00
Upside / Downside —

Graham Number

EPS (TTM)14.22
Tangible Book / Share17.26
Graham Number74.31
Live Price102.00
Upside / Downside -27.15%

Median Price-to-Sales Value

Revenue / Share (TTM)81.52
10Y Median PS Ratio5.65
Median PS Value 460.30
Live Price102.00
Price / Median PS 351.28%

Graham Formula Intrinsic Value

EPS (TTM)14.22
Growth Rate31.76%
Growth Multiplier59.67
AAA Bond Yield5.31%
Intrinsic Value 848.86
Live Price102.00
Upside / Downside 732.22%

Lynch Dividend Intrinsic Value

EPS (TTM)14.22
EPS Growth Rate31.76%
Dividend Yield7.84%
P/E Ratio7.17
Intrinsic Value 42.18
Live Price102.00
Upside / Downside -58.64%