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 Value9.70
Growth Rate14.78%
DCF Multiplier22.02
Intrinsic Value213.71
Live Price214.62
Upside / Downside -0.43%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.66
Growth Rate9.20%
DCF Multiplier15.19
Intrinsic Value161.89
Live Price214.62
Upside / Downside -24.57%

DCF — Dividends

Base MetricDividends / Share
Base Value13.82
Growth Rate12.05%
DCF Multiplier18.35
Intrinsic Value253.57
Live Price214.62
Upside / Downside 18.15%

Projected FCF

6Y Avg FCF980,495,849.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value161.71
Live Price214.62
Upside / Downside -24.65%

Peter Lynch Fair Value

EPS (TTM)9.39
Growth Rate Used25.00%
PEG1.00
Fair Value234.75
Live Price214.62
Upside / Downside 9.38%

Graham Number

EPS (TTM)9.33
Tangible Book / Share—
Graham Number—
Live Price214.62
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)104.83
10Y Median PS Ratio1.63
Median PS Value 171.36
Live Price214.62
Price / Median PS -20.15%

Graham Formula Intrinsic Value

EPS (TTM)9.33
Growth Rate9.66%
Growth Multiplier23.05
AAA Bond Yield5.31%
Intrinsic Value 215.01
Live Price214.62
Upside / Downside 0.18%

Lynch Dividend Intrinsic Value

EPS (TTM)9.33
EPS Growth Rate9.66%
Dividend Yield2.64%
P/E Ratio23.01
Intrinsic Value 26.50
Live Price214.62
Upside / Downside -87.65%