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 Value1.20
Growth Rate13.09%
DCF Multiplier19.66
Intrinsic Value23.66
Live Price94.08
Upside / Downside -74.86%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-2.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-32.17
Live Price94.08
Upside / Downside -134.19%

DCF — Dividends

Base MetricDividends / Share
Base Value1.43
Growth Rate7.05%
DCF Multiplier13.19
Intrinsic Value18.81
Live Price94.08
Upside / Downside -80.01%

Projected FCF

6Y Avg FCF-7,173,610.93
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value6.41
Live Price94.08
Upside / Downside -93.18%

Peter Lynch Fair Value

EPS (TTM)1.23
Growth Rate Used23.42%
PEG1.00
Fair Value28.81
Live Price94.08
Upside / Downside -69.38%

Graham Number

EPS (TTM)1.20
Tangible Book / Share8.40
Graham Number15.06
Live Price94.08
Upside / Downside -83.99%

Median Price-to-Sales Value

Revenue / Share (TTM)15.81
10Y Median PS Ratio5.04
Median PS Value 79.63
Live Price94.08
Price / Median PS -15.36%

Graham Formula Intrinsic Value

EPS (TTM)1.20
Growth Rate16.96%
Growth Multiplier35.15
AAA Bond Yield5.31%
Intrinsic Value 42.35
Live Price94.08
Upside / Downside -54.98%

Lynch Dividend Intrinsic Value

EPS (TTM)1.20
EPS Growth Rate16.96%
Dividend Yield0.40%
P/E Ratio78.09
Intrinsic Value 16.37
Live Price94.08
Upside / Downside -82.60%