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 Value1.88
Growth Rate13.76%
DCF Multiplier20.57
Intrinsic Value38.66
Live Price117.35
Upside / Downside -67.05%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.35
Live Price117.35
Upside / Downside -67.32%

DCF — Dividends

Base MetricDividends / Share
Base Value2.06
Growth Rate7.06%
DCF Multiplier13.19
Intrinsic Value27.18
Live Price117.35
Upside / Downside -76.84%

Projected FCF

6Y Avg FCF264,653,726.54
Growth Rate14.90%
Growth Multiple17.45
Intrinsic Value49.80
Live Price117.35
Upside / Downside -57.56%

Peter Lynch Fair Value

EPS (TTM)1.91
Growth Rate Used10.21%
PEG1.00
Fair Value19.50
Live Price117.35
Upside / Downside -83.38%

Graham Number

EPS (TTM)1.90
Tangible Book / Share—
Graham Number—
Live Price117.35
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)21.19
10Y Median PS Ratio3.78
Median PS Value 80.06
Live Price117.35
Price / Median PS -31.78%

Graham Formula Intrinsic Value

EPS (TTM)1.90
Growth Rate11.52%
Growth Multiplier26.13
AAA Bond Yield5.31%
Intrinsic Value 49.57
Live Price117.35
Upside / Downside -57.76%

Lynch Dividend Intrinsic Value

EPS (TTM)1.90
EPS Growth Rate11.52%
Dividend Yield0.34%
P/E Ratio61.86
Intrinsic Value 13.94
Live Price117.35
Upside / Downside -88.12%