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 Value2.29
Growth Rate16.00%
DCF Multiplier23.89
Intrinsic Value54.61
Live Price32.64
Upside / Downside 67.31%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value72.90
Live Price32.64
Upside / Downside 123.34%

DCF — Dividends

Base MetricDividends / Share
Base Value6.52
Growth Rate9.02%
DCF Multiplier15.01
Intrinsic Value97.87
Live Price32.64
Upside / Downside 199.85%

Projected FCF

6Y Avg FCF1,410,285,926.90
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value57.28
Live Price32.64
Upside / Downside 75.49%

Peter Lynch Fair Value

EPS (TTM)3.54
Growth Rate Used5.19%
PEG1.00
Fair Value18.37
Live Price32.64
Upside / Downside -43.71%

Graham Number

EPS (TTM)3.55
Tangible Book / Share26.32
Graham Number45.86
Live Price32.64
Upside / Downside 40.49%

Median Price-to-Sales Value

Revenue / Share (TTM)13.30
10Y Median PS Ratio2.11
Median PS Value 28.10
Live Price32.64
Price / Median PS -13.91%

Graham Formula Intrinsic Value

EPS (TTM)3.55
Growth Rate-4.41%
Growth Multiplier-0.27
AAA Bond Yield5.31%
Intrinsic Value -0.94
Live Price32.64
Upside / Downside -102.88%

Lynch Dividend Intrinsic Value

EPS (TTM)3.55
EPS Growth Rate-4.41%
Dividend Yield10.46%
P/E Ratio9.19
Intrinsic Value 1.96
Live Price32.64
Upside / Downside -93.98%