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 Value19.75
Growth Rate17.48%
DCF Multiplier26.39
Intrinsic Value521.21
Live Price22.54
Upside / Downside 2,212.40%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value13.26
Growth Rate9.22%
DCF Multiplier15.21
Intrinsic Value201.76
Live Price22.54
Upside / Downside 795.14%

DCF — Dividends

Base MetricDividends / Share
Base Value5.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value62.18
Live Price22.54
Upside / Downside 175.88%

Projected FCF

6Y Avg FCF171,736,607.66
Growth Rate12.20%
Growth Multiple14.53
Intrinsic Value121.00
Live Price22.54
Upside / Downside 436.81%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price22.54
Upside / Downside —

Graham Number

EPS (TTM)5.39
Tangible Book / Share64.76
Graham Number88.62
Live Price22.54
Upside / Downside 293.18%

Median Price-to-Sales Value

Revenue / Share (TTM)24.76
10Y Median PS Ratio1.97
Median PS Value 48.83
Live Price22.54
Price / Median PS 116.64%

Graham Formula Intrinsic Value

EPS (TTM)5.39
Growth Rate11.97%
Growth Multiplier26.88
AAA Bond Yield5.31%
Intrinsic Value 144.76
Live Price22.54
Upside / Downside 542.23%

Lynch Dividend Intrinsic Value

EPS (TTM)5.39
EPS Growth Rate11.97%
Dividend Yield3.00%
P/E Ratio4.18
Intrinsic Value 3.47
Live Price22.54
Upside / Downside -84.61%