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 Value8.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value266.43
Live Price305.10
Upside / Downside -12.68%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.83
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value276.00
Live Price305.10
Upside / Downside -9.54%

DCF — Dividends

Base MetricDividends / Share
Base Value8.54
Growth Rate13.48%
DCF Multiplier20.19
Intrinsic Value172.37
Live Price305.10
Upside / Downside -43.50%

Projected FCF

6Y Avg FCF114,067,421.24
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value171.12
Live Price305.10
Upside / Downside -43.91%

Peter Lynch Fair Value

EPS (TTM)8.54
Growth Rate Used23.16%
PEG1.00
Fair Value197.80
Live Price305.10
Upside / Downside -35.17%

Graham Number

EPS (TTM)8.59
Tangible Book / Share14.22
Graham Number52.43
Live Price305.10
Upside / Downside -82.82%

Median Price-to-Sales Value

Revenue / Share (TTM)57.69
10Y Median PS Ratio2.70
Median PS Value 156.01
Live Price305.10
Price / Median PS -48.87%

Graham Formula Intrinsic Value

EPS (TTM)8.59
Growth Rate13.48%
Growth Multiplier29.39
AAA Bond Yield5.31%
Intrinsic Value 252.33
Live Price305.10
Upside / Downside -17.30%

Lynch Dividend Intrinsic Value

EPS (TTM)8.59
EPS Growth Rate13.48%
Dividend Yield0.34%
P/E Ratio35.53
Intrinsic Value 42.32
Live Price305.10
Upside / Downside -86.13%