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 Value4.96
Growth Rate18.30%
DCF Multiplier27.88
Intrinsic Value138.36
Live Price196.12
Upside / Downside -29.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.52
Growth Rate8.40%
DCF Multiplier14.41
Intrinsic Value79.54
Live Price196.12
Upside / Downside -59.44%

DCF — Dividends

Base MetricDividends / Share
Base Value7.34
Growth Rate9.11%
DCF Multiplier15.10
Intrinsic Value110.85
Live Price196.12
Upside / Downside -43.48%

Projected FCF

6Y Avg FCF167,738,565.71
Growth Rate11.45%
Growth Multiple13.82
Intrinsic Value66.79
Live Price196.12
Upside / Downside -65.94%

Peter Lynch Fair Value

EPS (TTM)7.04
Growth Rate Used6.42%
PEG1.00
Fair Value45.19
Live Price196.12
Upside / Downside -76.96%

Graham Number

EPS (TTM)6.98
Tangible Book / Share5.60
Graham Number29.66
Live Price196.12
Upside / Downside -84.88%

Median Price-to-Sales Value

Revenue / Share (TTM)36.56
10Y Median PS Ratio3.53
Median PS Value 128.92
Live Price196.12
Price / Median PS -34.26%

Graham Formula Intrinsic Value

EPS (TTM)6.98
Growth Rate8.38%
Growth Multiplier20.93
AAA Bond Yield5.31%
Intrinsic Value 146.00
Live Price196.12
Upside / Downside -25.55%

Lynch Dividend Intrinsic Value

EPS (TTM)6.98
EPS Growth Rate8.38%
Dividend Yield0.63%
P/E Ratio28.11
Intrinsic Value 17.72
Live Price196.12
Upside / Downside -90.96%