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 Value22.06
Growth Rate12.96%
DCF Multiplier19.49
Intrinsic Value429.97
Live Price64.87
Upside / Downside 562.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.26
Growth Rate18.54%
DCF Multiplier28.33
Intrinsic Value262.39
Live Price64.87
Upside / Downside 304.48%

DCF — Dividends

Base MetricDividends / Share
Base Value6.72
Growth Rate9.12%
DCF Multiplier15.11
Intrinsic Value101.64
Live Price64.87
Upside / Downside 56.68%

Projected FCF

6Y Avg FCF251,282,670.07
Growth Rate8.14%
Growth Multiple11.04
Intrinsic Value120.72
Live Price64.87
Upside / Downside 86.10%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price64.87
Upside / Downside —

Graham Number

EPS (TTM)5.48
Tangible Book / Share44.26
Graham Number73.87
Live Price64.87
Upside / Downside 13.88%

Median Price-to-Sales Value

Revenue / Share (TTM)23.43
10Y Median PS Ratio3.28
Median PS Value 76.81
Live Price64.87
Price / Median PS 18.40%

Graham Formula Intrinsic Value

EPS (TTM)5.48
Growth Rate5.17%
Growth Multiplier15.61
AAA Bond Yield5.31%
Intrinsic Value 85.62
Live Price64.87
Upside / Downside 31.98%

Lynch Dividend Intrinsic Value

EPS (TTM)5.48
EPS Growth Rate5.17%
Dividend Yield2.97%
P/E Ratio11.83
Intrinsic Value 5.31
Live Price64.87
Upside / Downside -91.82%