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 Value29.68
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value927.38
Live Price75.24
Upside / Downside 1,132.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value116.14
Live Price75.24
Upside / Downside 54.36%

DCF — Dividends

Base MetricDividends / Share
Base Value7.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value82.14
Live Price75.24
Upside / Downside 9.17%

Projected FCF

6Y Avg FCF197,162,259.61
Growth Rate7.39%
Growth Multiple10.50
Intrinsic Value117.26
Live Price75.24
Upside / Downside 55.85%

Peter Lynch Fair Value

EPS (TTM)7.91
Growth Rate Used12.40%
PEG1.00
Fair Value98.06
Live Price75.24
Upside / Downside 30.34%

Graham Number

EPS (TTM)7.91
Tangible Book / Share23.29
Graham Number64.39
Live Price75.24
Upside / Downside -14.42%

Median Price-to-Sales Value

Revenue / Share (TTM)29.15
10Y Median PS Ratio2.60
Median PS Value 75.74
Live Price75.24
Price / Median PS 0.67%

Graham Formula Intrinsic Value

EPS (TTM)7.91
Growth Rate12.49%
Growth Multiplier27.75
AAA Bond Yield5.31%
Intrinsic Value 219.36
Live Price75.24
Upside / Downside 191.55%

Lynch Dividend Intrinsic Value

EPS (TTM)7.91
EPS Growth Rate12.49%
Dividend Yield0.26%
P/E Ratio9.52
Intrinsic Value 9.72
Live Price75.24
Upside / Downside -87.08%