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 Value1.84
Growth Rate6.01%
DCF Multiplier12.32
Intrinsic Value22.72
Live Price34.08
Upside / Downside -33.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.45
Live Price34.08
Upside / Downside -60.54%

DCF — Dividends

Base MetricDividends / Share
Base Value0.59
Growth Rate6.85%
DCF Multiplier13.01
Intrinsic Value7.73
Live Price34.08
Upside / Downside -77.31%

Projected FCF

6Y Avg FCF19,137,187.77
Growth Rate9.64%
Growth Multiple12.23
Intrinsic Value26.73
Live Price34.08
Upside / Downside -21.58%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price34.08
Upside / Downside —

Graham Number

EPS (TTM)0.54
Tangible Book / Share4.12
Graham Number7.08
Live Price34.08
Upside / Downside -79.24%

Median Price-to-Sales Value

Revenue / Share (TTM)30.18
10Y Median PS Ratio1.16
Median PS Value 35.03
Live Price34.08
Price / Median PS 2.79%

Graham Formula Intrinsic Value

EPS (TTM)0.54
Growth Rate5.24%
Growth Multiplier15.73
AAA Bond Yield5.31%
Intrinsic Value 8.55
Live Price34.08
Upside / Downside -74.91%

Lynch Dividend Intrinsic Value

EPS (TTM)0.54
EPS Growth Rate5.24%
Dividend Yield0.35%
P/E Ratio62.71
Intrinsic Value 1.91
Live Price34.08
Upside / Downside -94.40%