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 Value4.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.27
Live Price21.98
Upside / Downside 124.18%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-4.17
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-130.26
Live Price21.98
Upside / Downside -692.62%

DCF — Dividends

Base MetricDividends / Share
Base Value8.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value94.26
Live Price21.98
Upside / Downside 328.83%

Projected FCF

6Y Avg FCF-789,719,214.29
Growth Rate6.71%
Growth Multiple10.02
Intrinsic Value6.97
Live Price21.98
Upside / Downside -68.29%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price21.98
Upside / Downside —

Graham Number

EPS (TTM)4.68
Tangible Book / Share48.18
Graham Number71.23
Live Price21.98
Upside / Downside 224.05%

Median Price-to-Sales Value

Revenue / Share (TTM)71.59
10Y Median PS Ratio1.48
Median PS Value 106.00
Live Price21.98
Price / Median PS 382.24%

Graham Formula Intrinsic Value

EPS (TTM)4.68
Growth Rate0.75%
Growth Multiplier8.28
AAA Bond Yield5.31%
Intrinsic Value 38.73
Live Price21.98
Upside / Downside 76.19%

Lynch Dividend Intrinsic Value

EPS (TTM)4.68
EPS Growth Rate0.75%
Dividend Yield18.55%
P/E Ratio4.70
Intrinsic Value 4.25
Live Price21.98
Upside / Downside -80.68%