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 Value2.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.76
Live Price123.35
Upside / Downside -78.30%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value13.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value155.63
Live Price123.35
Upside / Downside 26.17%

DCF — Dividends

Base MetricDividends / Share
Base Value10.03
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value115.74
Live Price123.35
Upside / Downside -6.17%

Projected FCF

6Y Avg FCF145,783,584.20
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value112.54
Live Price123.35
Upside / Downside -8.76%

Peter Lynch Fair Value

EPS (TTM)10.48
Growth Rate Used18.41%
PEG1.00
Fair Value192.99
Live Price123.35
Upside / Downside 56.45%

Graham Number

EPS (TTM)10.40
Tangible Book / Share5.54
Graham Number36.01
Live Price123.35
Upside / Downside -70.81%

Median Price-to-Sales Value

Revenue / Share (TTM)52.83
10Y Median PS Ratio1.38
Median PS Value 72.97
Live Price123.35
Price / Median PS -40.84%

Graham Formula Intrinsic Value

EPS (TTM)10.40
Growth Rate13.84%
Growth Multiplier29.99
AAA Bond Yield5.31%
Intrinsic Value 311.98
Live Price123.35
Upside / Downside 152.92%

Lynch Dividend Intrinsic Value

EPS (TTM)10.40
EPS Growth Rate13.84%
Dividend Yield0.75%
P/E Ratio11.86
Intrinsic Value 18.21
Live Price123.35
Upside / Downside -85.24%