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 Value4.02
Growth Rate16.27%
DCF Multiplier24.33
Intrinsic Value97.90
Live Price38.98
Upside / Downside 151.15%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.65
Growth Rate11.99%
DCF Multiplier18.28
Intrinsic Value84.90
Live Price38.98
Upside / Downside 117.79%

DCF — Dividends

Base MetricDividends / Share
Base Value4.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value52.99
Live Price38.98
Upside / Downside 35.95%

Projected FCF

6Y Avg FCF551,883,344.44
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value90.30
Live Price38.98
Upside / Downside 131.65%

Peter Lynch Fair Value

EPS (TTM)4.38
Growth Rate Used5.98%
PEG1.00
Fair Value26.21
Live Price38.98
Upside / Downside -32.75%

Graham Number

EPS (TTM)4.35
Tangible Book / Share35.07
Graham Number58.59
Live Price38.98
Upside / Downside 50.30%

Median Price-to-Sales Value

Revenue / Share (TTM)8.08
10Y Median PS Ratio3.60
Median PS Value 29.06
Live Price38.98
Price / Median PS -25.45%

Graham Formula Intrinsic Value

EPS (TTM)4.35
Growth Rate3.56%
Growth Multiplier12.94
AAA Bond Yield5.31%
Intrinsic Value 56.31
Live Price38.98
Upside / Downside 44.45%

Lynch Dividend Intrinsic Value

EPS (TTM)4.35
EPS Growth Rate3.56%
Dividend Yield2.01%
P/E Ratio8.96
Intrinsic Value 2.18
Live Price38.98
Upside / Downside -94.41%