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 Value8.86
Growth Rate10.07%
DCF Multiplier16.09
Intrinsic Value142.48
Live Price168.15
Upside / Downside -15.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value95.70
Live Price168.15
Upside / Downside -43.09%

DCF — Dividends

Base MetricDividends / Share
Base Value8.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value97.48
Live Price168.15
Upside / Downside -42.03%

Projected FCF

6Y Avg FCF209,202,839.99
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value132.15
Live Price168.15
Upside / Downside -21.41%

Peter Lynch Fair Value

EPS (TTM)8.66
Growth Rate Used16.34%
PEG1.00
Fair Value141.54
Live Price168.15
Upside / Downside -15.82%

Graham Number

EPS (TTM)8.56
Tangible Book / Share19.01
Graham Number60.51
Live Price168.15
Upside / Downside -64.01%

Median Price-to-Sales Value

Revenue / Share (TTM)94.53
10Y Median PS Ratio1.05
Median PS Value 99.16
Live Price168.15
Price / Median PS -41.03%

Graham Formula Intrinsic Value

EPS (TTM)8.56
Growth Rate4.81%
Growth Multiplier15.01
AAA Bond Yield5.31%
Intrinsic Value 128.46
Live Price168.15
Upside / Downside -23.60%

Lynch Dividend Intrinsic Value

EPS (TTM)8.56
EPS Growth Rate4.81%
Dividend Yield0.57%
P/E Ratio19.65
Intrinsic Value 9.07
Live Price168.15
Upside / Downside -94.61%