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 Value38.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value440.31
Live Price25.08
Upside / Downside 1,655.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-39.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-451.23
Live Price25.08
Upside / Downside -1,899.18%

DCF — Dividends

Base MetricDividends / Share
Base Value8.85
Growth Rate19.32%
DCF Multiplier29.86
Intrinsic Value264.12
Live Price25.08
Upside / Downside 953.12%

Projected FCF

6Y Avg FCF-25,702,171,628.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-149.68
Live Price25.08
Upside / Downside -696.81%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.08
Upside / Downside —

Graham Number

EPS (TTM)7.73
Tangible Book / Share99.69
Graham Number131.68
Live Price25.08
Upside / Downside 425.02%

Median Price-to-Sales Value

Revenue / Share (TTM)88.53
10Y Median PS Ratio1.50
Median PS Value 133.09
Live Price25.08
Price / Median PS 430.64%

Graham Formula Intrinsic Value

EPS (TTM)7.73
Growth Rate12.89%
Growth Multiplier28.41
AAA Bond Yield5.31%
Intrinsic Value 219.45
Live Price25.08
Upside / Downside 775.00%

Lynch Dividend Intrinsic Value

EPS (TTM)7.73
EPS Growth Rate12.89%
Dividend Yield8.31%
P/E Ratio3.25
Intrinsic Value 5.53
Live Price25.08
Upside / Downside -77.95%