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 Value16.26
Growth Rate12.59%
DCF Multiplier19.02
Intrinsic Value309.17
Live Price640.41
Upside / Downside -51.72%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value18.27
Growth Rate7.62%
DCF Multiplier13.69
Intrinsic Value250.04
Live Price640.41
Upside / Downside -60.96%

DCF — Dividends

Base MetricDividends / Share
Base Value16.31
Growth Rate8.92%
DCF Multiplier14.91
Intrinsic Value243.21
Live Price640.41
Upside / Downside -62.02%

Projected FCF

6Y Avg FCF461,955,978.26
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value292.44
Live Price640.41
Upside / Downside -54.33%

Peter Lynch Fair Value

EPS (TTM)16.36
Growth Rate Used13.07%
PEG1.00
Fair Value213.80
Live Price640.41
Upside / Downside -66.62%

Graham Number

EPS (TTM)16.26
Tangible Book / Share68.09
Graham Number157.83
Live Price640.41
Upside / Downside -75.35%

Median Price-to-Sales Value

Revenue / Share (TTM)454.37
10Y Median PS Ratio0.60
Median PS Value 272.85
Live Price640.41
Price / Median PS -57.39%

Graham Formula Intrinsic Value

EPS (TTM)16.26
Growth Rate10.48%
Growth Multiplier24.41
AAA Bond Yield5.31%
Intrinsic Value 396.76
Live Price640.41
Upside / Downside -38.05%

Lynch Dividend Intrinsic Value

EPS (TTM)16.26
EPS Growth Rate10.48%
Dividend Yield0.33%
P/E Ratio39.40
Intrinsic Value 69.37
Live Price640.41
Upside / Downside -89.17%