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 Value3.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value40.32
Live Price106.88
Upside / Downside -62.28%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value93.23
Live Price106.88
Upside / Downside -12.78%

DCF — Dividends

Base MetricDividends / Share
Base Value5.25
Growth Rate9.27%
DCF Multiplier15.26
Intrinsic Value80.08
Live Price106.88
Upside / Downside -25.08%

Projected FCF

6Y Avg FCF173,690,985.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value53.62
Live Price106.88
Upside / Downside -49.83%

Peter Lynch Fair Value

EPS (TTM)5.54
Growth Rate Used25.00%
PEG1.00
Fair Value138.50
Live Price106.88
Upside / Downside 29.58%

Graham Number

EPS (TTM)5.52
Tangible Book / Share—
Graham Number—
Live Price106.88
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)39.47
10Y Median PS Ratio4.18
Median PS Value 164.99
Live Price106.88
Price / Median PS 54.37%

Graham Formula Intrinsic Value

EPS (TTM)5.52
Growth Rate15.99%
Growth Multiplier33.54
AAA Bond Yield5.31%
Intrinsic Value 185.04
Live Price106.88
Upside / Downside 73.13%

Lynch Dividend Intrinsic Value

EPS (TTM)5.52
EPS Growth Rate15.99%
Dividend Yield0.39%
P/E Ratio19.37
Intrinsic Value 17.65
Live Price106.88
Upside / Downside -83.49%