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 Value3.00
Growth Rate9.68%
DCF Multiplier15.68
Intrinsic Value46.96
Live Price217.89
Upside / Downside -78.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.04
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value157.54
Live Price217.89
Upside / Downside -27.70%

DCF — Dividends

Base MetricDividends / Share
Base Value3.93
Growth Rate13.70%
DCF Multiplier20.48
Intrinsic Value80.38
Live Price217.89
Upside / Downside -63.11%

Projected FCF

6Y Avg FCF171,654,880.14
Growth Rate6.22%
Growth Multiple9.70
Intrinsic Value27.55
Live Price217.89
Upside / Downside -87.35%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price217.89
Upside / Downside —

Graham Number

EPS (TTM)3.34
Tangible Book / Share4.46
Graham Number18.31
Live Price217.89
Upside / Downside -91.60%

Median Price-to-Sales Value

Revenue / Share (TTM)33.32
10Y Median PS Ratio2.69
Median PS Value 89.55
Live Price217.89
Price / Median PS -58.90%

Graham Formula Intrinsic Value

EPS (TTM)3.34
Growth Rate6.45%
Growth Multiplier17.73
AAA Bond Yield5.31%
Intrinsic Value 59.30
Live Price217.89
Upside / Downside -72.78%

Lynch Dividend Intrinsic Value

EPS (TTM)3.34
EPS Growth Rate6.45%
Dividend Yield0.46%
P/E Ratio65.16
Intrinsic Value 15.07
Live Price217.89
Upside / Downside -93.08%