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 Value75.54
Growth Rate14.86%
DCF Multiplier22.14
Intrinsic Value1,672.24
Live Price165.00
Upside / Downside 913.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value83.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value960.56
Live Price165.00
Upside / Downside 482.15%

DCF — Dividends

Base MetricDividends / Share
Base Value47.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value546.49
Live Price165.00
Upside / Downside 231.21%

Projected FCF

6Y Avg FCF42,273,677.41
Growth Rate12.55%
Growth Multiple14.88
Intrinsic Value935.17
Live Price165.00
Upside / Downside 466.77%

Peter Lynch Fair Value

EPS (TTM)37.88
Growth Rate Used9.15%
PEG1.00
Fair Value346.54
Live Price165.00
Upside / Downside 110.02%

Graham Number

EPS (TTM)37.89
Tangible Book / Share424.57
Graham Number601.63
Live Price165.00
Upside / Downside 264.62%

Median Price-to-Sales Value

Revenue / Share (TTM)1,455.05
10Y Median PS Ratio0.19
Median PS Value 271.07
Live Price165.00
Price / Median PS 64.28%

Graham Formula Intrinsic Value

EPS (TTM)37.89
Growth Rate4.12%
Growth Multiplier13.86
AAA Bond Yield5.31%
Intrinsic Value 525.33
Live Price165.00
Upside / Downside 218.38%

Lynch Dividend Intrinsic Value

EPS (TTM)37.89
EPS Growth Rate4.12%
Dividend Yield8.61%
P/E Ratio4.35
Intrinsic Value 21.19
Live Price165.00
Upside / Downside -87.16%