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 Value7.56
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value236.31
Live Price383.66
Upside / Downside -38.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value20.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value231.06
Live Price383.66
Upside / Downside -39.78%

DCF — Dividends

Base MetricDividends / Share
Base Value8.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value98.14
Live Price383.66
Upside / Downside -74.42%

Projected FCF

6Y Avg FCF121,430,627.77
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value170.84
Live Price383.66
Upside / Downside -55.47%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price383.66
Upside / Downside —

Graham Number

EPS (TTM)8.49
Tangible Book / Share27.60
Graham Number72.62
Live Price383.66
Upside / Downside -81.07%

Median Price-to-Sales Value

Revenue / Share (TTM)64.74
10Y Median PS Ratio1.29
Median PS Value 83.80
Live Price383.66
Price / Median PS -78.16%

Graham Formula Intrinsic Value

EPS (TTM)8.49
Growth Rate16.71%
Growth Multiplier34.73
AAA Bond Yield5.31%
Intrinsic Value 294.72
Live Price383.66
Upside / Downside -23.18%

Lynch Dividend Intrinsic Value

EPS (TTM)8.49
EPS Growth Rate16.71%
Dividend Yield0.28%
P/E Ratio45.21
Intrinsic Value 65.42
Live Price383.66
Upside / Downside -82.95%