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 Value8.04
Growth Rate8.38%
DCF Multiplier14.39
Intrinsic Value115.65
Live Price189.49
Upside / Downside -38.97%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.33
Growth Rate9.57%
DCF Multiplier15.57
Intrinsic Value191.93
Live Price189.49
Upside / Downside 1.29%

DCF — Dividends

Base MetricDividends / Share
Base Value10.57
Growth Rate8.13%
DCF Multiplier14.15
Intrinsic Value149.65
Live Price189.49
Upside / Downside -21.02%

Projected FCF

6Y Avg FCF1,376,300,285.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value153.13
Live Price189.49
Upside / Downside -19.19%

Peter Lynch Fair Value

EPS (TTM)8.64
Growth Rate Used7.54%
PEG1.00
Fair Value65.13
Live Price189.49
Upside / Downside -65.63%

Graham Number

EPS (TTM)8.58
Tangible Book / Share—
Graham Number—
Live Price189.49
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)96.02
10Y Median PS Ratio1.73
Median PS Value 166.27
Live Price189.49
Price / Median PS -12.25%

Graham Formula Intrinsic Value

EPS (TTM)8.58
Growth Rate6.38%
Growth Multiplier17.62
AAA Bond Yield5.31%
Intrinsic Value 151.07
Live Price189.49
Upside / Downside -20.28%

Lynch Dividend Intrinsic Value

EPS (TTM)8.58
EPS Growth Rate6.38%
Dividend Yield1.62%
P/E Ratio22.10
Intrinsic Value 15.20
Live Price189.49
Upside / Downside -91.98%