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 Value2.91
Growth Rate16.60%
DCF Multiplier24.88
Intrinsic Value72.35
Live Price80.01
Upside / Downside -9.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.51
Growth Rate13.15%
DCF Multiplier19.75
Intrinsic Value89.13
Live Price80.01
Upside / Downside 11.39%

DCF — Dividends

Base MetricDividends / Share
Base Value3.53
Growth Rate9.66%
DCF Multiplier15.66
Intrinsic Value55.29
Live Price80.01
Upside / Downside -30.90%

Projected FCF

6Y Avg FCF979,499,370.80
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value74.90
Live Price80.01
Upside / Downside -6.39%

Peter Lynch Fair Value

EPS (TTM)3.39
Growth Rate Used18.37%
PEG1.00
Fair Value62.26
Live Price80.01
Upside / Downside -22.18%

Graham Number

EPS (TTM)3.35
Tangible Book / Share—
Graham Number—
Live Price80.01
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)17.85
10Y Median PS Ratio4.50
Median PS Value 80.35
Live Price80.01
Price / Median PS 0.42%

Graham Formula Intrinsic Value

EPS (TTM)3.35
Growth Rate11.09%
Growth Multiplier25.42
AAA Bond Yield5.31%
Intrinsic Value 85.06
Live Price80.01
Upside / Downside 6.31%

Lynch Dividend Intrinsic Value

EPS (TTM)3.35
EPS Growth Rate11.09%
Dividend Yield0.75%
P/E Ratio23.91
Intrinsic Value 9.52
Live Price80.01
Upside / Downside -88.11%