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 Value6.16
Growth Rate8.48%
DCF Multiplier14.48
Intrinsic Value89.22
Live Price207.42
Upside / Downside -56.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.88
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value67.88
Live Price207.42
Upside / Downside -67.27%

DCF — Dividends

Base MetricDividends / Share
Base Value6.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value73.51
Live Price207.42
Upside / Downside -64.56%

Projected FCF

6Y Avg FCF208,334,700.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value53.29
Live Price207.42
Upside / Downside -74.31%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price207.42
Upside / Downside —

Graham Number

EPS (TTM)6.27
Tangible Book / Share19.36
Graham Number52.26
Live Price207.42
Upside / Downside -74.81%

Median Price-to-Sales Value

Revenue / Share (TTM)38.87
10Y Median PS Ratio1.76
Median PS Value 68.58
Live Price207.42
Price / Median PS -66.94%

Graham Formula Intrinsic Value

EPS (TTM)6.27
Growth Rate-5.56%
Growth Multiplier-2.17
AAA Bond Yield5.31%
Intrinsic Value -13.59
Live Price207.42
Upside / Downside -106.55%

Lynch Dividend Intrinsic Value

EPS (TTM)6.27
EPS Growth Rate-5.56%
Dividend Yield0.43%
P/E Ratio33.08
Intrinsic Value -10.63
Live Price207.42
Upside / Downside -105.12%