Definitive Analysis

Financial Statements

Company Industry Sector

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 Value5.10
Growth Rate10.40%
DCF Multiplier16.44
Intrinsic Value83.87
Live Price58.61
Upside / Downside 43.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value42.64
Live Price58.61
Upside / Downside -27.24%

DCF — Dividends

Base MetricDividends / Share
Base Value5.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value59.63
Live Price58.61
Upside / Downside 1.74%

Projected FCF

6Y Avg FCF491,499,035.50
Growth Rate6.69%
Growth Multiple10.01
Intrinsic Value95.07
Live Price58.61
Upside / Downside 62.21%

Peter Lynch Fair Value

EPS (TTM)5.52
Growth Rate Used19.94%
PEG1.00
Fair Value110.06
Live Price58.61
Upside / Downside 87.78%

Graham Number

EPS (TTM)5.49
Tangible Book / Share18.71
Graham Number48.08
Live Price58.61
Upside / Downside -17.97%

Median Price-to-Sales Value

Revenue / Share (TTM)87.60
10Y Median PS Ratio0.43
Median PS Value 38.04
Live Price58.61
Price / Median PS -35.09%

Graham Formula Intrinsic Value

EPS (TTM)5.49
Growth Rate6.90%
Growth Multiplier18.47
AAA Bond Yield5.31%
Intrinsic Value 101.39
Live Price58.61
Upside / Downside 73.00%

Lynch Dividend Intrinsic Value

EPS (TTM)5.49
EPS Growth Rate6.90%
Dividend Yield0.62%
P/E Ratio10.68
Intrinsic Value 4.43
Live Price58.61
Upside / Downside -92.43%