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 Value10.06
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value314.52
Live Price281.21
Upside / Downside 11.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value11.77
Growth Rate13.65%
DCF Multiplier20.41
Intrinsic Value240.32
Live Price281.21
Upside / Downside -14.54%

DCF — Dividends

Base MetricDividends / Share
Base Value10.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value124.93
Live Price281.21
Upside / Downside -55.57%

Projected FCF

6Y Avg FCF355,274,911.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value199.67
Live Price281.21
Upside / Downside -29.00%

Peter Lynch Fair Value

EPS (TTM)10.54
Growth Rate Used15.54%
PEG1.00
Fair Value163.78
Live Price281.21
Upside / Downside -41.76%

Graham Number

EPS (TTM)10.39
Tangible Book / Share21.86
Graham Number71.49
Live Price281.21
Upside / Downside -74.58%

Median Price-to-Sales Value

Revenue / Share (TTM)120.68
10Y Median PS Ratio0.94
Median PS Value 113.68
Live Price281.21
Price / Median PS -59.58%

Graham Formula Intrinsic Value

EPS (TTM)10.39
Growth Rate6.83%
Growth Multiplier18.36
AAA Bond Yield5.31%
Intrinsic Value 190.80
Live Price281.21
Upside / Downside -32.15%

Lynch Dividend Intrinsic Value

EPS (TTM)10.39
EPS Growth Rate6.83%
Dividend Yield0.62%
P/E Ratio27.05
Intrinsic Value 20.98
Live Price281.21
Upside / Downside -92.54%