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 Value4.55
Growth Rate15.95%
DCF Multiplier23.81
Intrinsic Value108.25
Live Price139.64
Upside / Downside -22.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.14
Growth Rate10.08%
DCF Multiplier16.10
Intrinsic Value82.75
Live Price139.64
Upside / Downside -40.74%

DCF — Dividends

Base MetricDividends / Share
Base Value4.99
Growth Rate8.91%
DCF Multiplier14.90
Intrinsic Value74.28
Live Price139.64
Upside / Downside -46.81%

Projected FCF

6Y Avg FCF1,351,734,742.86
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value59.82
Live Price139.64
Upside / Downside -57.16%

Peter Lynch Fair Value

EPS (TTM)4.58
Growth Rate Used10.42%
PEG1.00
Fair Value47.73
Live Price139.64
Upside / Downside -65.82%

Graham Number

EPS (TTM)4.57
Tangible Book / Share6.39
Graham Number25.63
Live Price139.64
Upside / Downside -81.64%

Median Price-to-Sales Value

Revenue / Share (TTM)24.36
10Y Median PS Ratio5.39
Median PS Value 131.34
Live Price139.64
Price / Median PS -5.95%

Graham Formula Intrinsic Value

EPS (TTM)4.57
Growth Rate5.11%
Growth Multiplier15.51
AAA Bond Yield5.31%
Intrinsic Value 70.84
Live Price139.64
Upside / Downside -49.27%

Lynch Dividend Intrinsic Value

EPS (TTM)4.57
EPS Growth Rate5.11%
Dividend Yield0.71%
P/E Ratio30.57
Intrinsic Value 8.13
Live Price139.64
Upside / Downside -94.17%