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 Value3.99
Growth Rate8.97%
DCF Multiplier14.96
Intrinsic Value59.73
Live Price121.54
Upside / Downside -50.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.16
Live Price121.54
Upside / Downside -62.85%

DCF — Dividends

Base MetricDividends / Share
Base Value3.83
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value119.77
Live Price121.54
Upside / Downside -1.45%

Projected FCF

6Y Avg FCF265,757,128.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value100.00
Live Price121.54
Upside / Downside -17.72%

Peter Lynch Fair Value

EPS (TTM)3.99
Growth Rate Used8.02%
PEG1.00
Fair Value32.01
Live Price121.54
Upside / Downside -73.66%

Graham Number

EPS (TTM)3.99
Tangible Book / Share—
Graham Number—
Live Price121.54
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)45.90
10Y Median PS Ratio1.44
Median PS Value 65.97
Live Price121.54
Price / Median PS -45.72%

Graham Formula Intrinsic Value

EPS (TTM)3.99
Growth Rate4.99%
Growth Multiplier15.31
AAA Bond Yield5.31%
Intrinsic Value 61.13
Live Price121.54
Upside / Downside -49.71%

Lynch Dividend Intrinsic Value

EPS (TTM)3.99
EPS Growth Rate4.99%
Dividend Yield0.28%
P/E Ratio30.45
Intrinsic Value 6.42
Live Price121.54
Upside / Downside -94.72%