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 Value12.02
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value375.61
Live Price231.83
Upside / Downside 62.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.34
Growth Rate15.93%
DCF Multiplier23.79
Intrinsic Value174.65
Live Price231.83
Upside / Downside -24.67%

DCF — Dividends

Base MetricDividends / Share
Base Value12.79
Growth Rate12.77%
DCF Multiplier19.26
Intrinsic Value246.28
Live Price231.83
Upside / Downside 6.23%

Projected FCF

6Y Avg FCF436,420,253.93
Growth Rate8.64%
Growth Multiple11.43
Intrinsic Value185.42
Live Price231.83
Upside / Downside -20.02%

Peter Lynch Fair Value

EPS (TTM)13.63
Growth Rate Used19.57%
PEG1.00
Fair Value266.67
Live Price231.83
Upside / Downside 15.03%

Graham Number

EPS (TTM)13.47
Tangible Book / Share28.53
Graham Number92.99
Live Price231.83
Upside / Downside -59.89%

Median Price-to-Sales Value

Revenue / Share (TTM)69.38
10Y Median PS Ratio3.19
Median PS Value 221.09
Live Price231.83
Price / Median PS -4.63%

Graham Formula Intrinsic Value

EPS (TTM)13.47
Growth Rate11.92%
Growth Multiplier26.80
AAA Bond Yield5.31%
Intrinsic Value 360.90
Live Price231.83
Upside / Downside 55.68%

Lynch Dividend Intrinsic Value

EPS (TTM)13.47
EPS Growth Rate11.92%
Dividend Yield0.43%
P/E Ratio17.21
Intrinsic Value 28.84
Live Price231.83
Upside / Downside -87.56%