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 Value1.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.27
Live Price65.62
Upside / Downside -66.07%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-6.80
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-78.48
Live Price65.62
Upside / Downside -219.59%

DCF — Dividends

Base MetricDividends / Share
Base Value2.93
Growth Rate7.24%
DCF Multiplier13.35
Intrinsic Value39.06
Live Price65.62
Upside / Downside -40.47%

Projected FCF

6Y Avg FCF-281,259,718.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-1.23
Live Price65.62
Upside / Downside -101.87%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price65.62
Upside / Downside —

Graham Number

EPS (TTM)1.79
Tangible Book / Share13.72
Graham Number23.51
Live Price65.62
Upside / Downside -64.17%

Median Price-to-Sales Value

Revenue / Share (TTM)9.97
10Y Median PS Ratio2.70
Median PS Value 26.92
Live Price65.62
Price / Median PS -58.97%

Graham Formula Intrinsic Value

EPS (TTM)1.79
Growth Rate-7.91%
Growth Multiplier-6.07
AAA Bond Yield5.31%
Intrinsic Value -10.84
Live Price65.62
Upside / Downside -116.52%

Lynch Dividend Intrinsic Value

EPS (TTM)1.79
EPS Growth Rate-7.91%
Dividend Yield2.08%
P/E Ratio36.72
Intrinsic Value -3.82
Live Price65.62
Upside / Downside -105.82%