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 Value2.33
Growth Rate5.37%
DCF Multiplier11.82
Intrinsic Value27.51
Live Price56.68
Upside / Downside -51.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.54
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.72
Live Price56.68
Upside / Downside -68.74%

DCF — Dividends

Base MetricDividends / Share
Base Value2.30
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.58
Live Price56.68
Upside / Downside -53.11%

Projected FCF

6Y Avg FCF157,865,107.14
Growth Rate7.88%
Growth Multiple10.85
Intrinsic Value22.81
Live Price56.68
Upside / Downside -59.76%

Peter Lynch Fair Value

EPS (TTM)2.42
Growth Rate Used9.97%
PEG1.00
Fair Value24.12
Live Price56.68
Upside / Downside -57.44%

Graham Number

EPS (TTM)2.40
Tangible Book / Share3.03
Graham Number12.80
Live Price56.68
Upside / Downside -77.42%

Median Price-to-Sales Value

Revenue / Share (TTM)20.75
10Y Median PS Ratio1.33
Median PS Value 27.61
Live Price56.68
Price / Median PS -51.28%

Graham Formula Intrinsic Value

EPS (TTM)2.40
Growth Rate5.47%
Growth Multiplier16.11
AAA Bond Yield5.31%
Intrinsic Value 38.67
Live Price56.68
Upside / Downside -31.77%

Lynch Dividend Intrinsic Value

EPS (TTM)2.40
EPS Growth Rate5.47%
Dividend Yield0.36%
P/E Ratio23.61
Intrinsic Value 3.31
Live Price56.68
Upside / Downside -94.16%