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 Value18.28
Growth Rate15.62%
DCF Multiplier23.30
Intrinsic Value425.93
Live Price451.90
Upside / Downside -5.75%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value24.48
Growth Rate16.35%
DCF Multiplier24.46
Intrinsic Value598.80
Live Price451.90
Upside / Downside 32.51%

DCF — Dividends

Base MetricDividends / Share
Base Value18.65
Growth Rate7.43%
DCF Multiplier13.52
Intrinsic Value252.19
Live Price451.90
Upside / Downside -44.19%

Projected FCF

6Y Avg FCF343,763,750.41
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value262.35
Live Price451.90
Upside / Downside -41.94%

Peter Lynch Fair Value

EPS (TTM)19.05
Growth Rate Used10.17%
PEG1.00
Fair Value193.72
Live Price451.90
Upside / Downside -57.13%

Graham Number

EPS (TTM)18.94
Tangible Book / Share22.06
Graham Number96.95
Live Price451.90
Upside / Downside -78.55%

Median Price-to-Sales Value

Revenue / Share (TTM)171.87
10Y Median PS Ratio3.46
Median PS Value 594.58
Live Price451.90
Price / Median PS 31.57%

Graham Formula Intrinsic Value

EPS (TTM)18.94
Growth Rate5.20%
Growth Multiplier15.66
AAA Bond Yield5.31%
Intrinsic Value 296.54
Live Price451.90
Upside / Downside -34.38%

Lynch Dividend Intrinsic Value

EPS (TTM)18.94
EPS Growth Rate5.20%
Dividend Yield0.46%
P/E Ratio23.87
Intrinsic Value 25.64
Live Price451.90
Upside / Downside -94.33%