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 Value-20.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-239.86
Live Price657.15
Upside / Downside -136.50%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.64
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value99.68
Live Price657.15
Upside / Downside -84.83%

DCF — Dividends

Base MetricDividends / Share
Base Value64.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value743.19
Live Price657.15
Upside / Downside 13.09%

Projected FCF

6Y Avg FCF4,459,118.44
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value218.82
Live Price657.15
Upside / Downside -66.70%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price657.15
Upside / Downside —

Graham Number

EPS (TTM)70.23
Tangible Book / Share253.33
Graham Number632.70
Live Price657.15
Upside / Downside -3.72%

Median Price-to-Sales Value

Revenue / Share (TTM)57.48
10Y Median PS Ratio7.15
Median PS Value 410.75
Live Price657.15
Price / Median PS -37.50%

Graham Formula Intrinsic Value

EPS (TTM)70.23
Growth Rate6.80%
Growth Multiplier18.31
AAA Bond Yield5.31%
Intrinsic Value 1,286.02
Live Price657.15
Upside / Downside 95.70%

Lynch Dividend Intrinsic Value

EPS (TTM)70.23
EPS Growth Rate6.80%
Dividend Yield0.45%
P/E Ratio9.36
Intrinsic Value 47.98
Live Price657.15
Upside / Downside -92.70%