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 Value4.39
Growth Rate6.56%
DCF Multiplier12.77
Intrinsic Value56.02
Live Price54.37
Upside / Downside 3.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.37
Growth Rate6.26%
DCF Multiplier12.53
Intrinsic Value42.21
Live Price54.37
Upside / Downside -22.37%

DCF — Dividends

Base MetricDividends / Share
Base Value5.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value65.58
Live Price54.37
Upside / Downside 20.61%

Projected FCF

6Y Avg FCF325,142,596.51
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value47.88
Live Price54.37
Upside / Downside -11.93%

Peter Lynch Fair Value

EPS (TTM)4.86
Growth Rate Used6.30%
PEG1.00
Fair Value30.62
Live Price54.37
Upside / Downside -43.68%

Graham Number

EPS (TTM)4.95
Tangible Book / Share—
Graham Number—
Live Price54.37
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)22.65
10Y Median PS Ratio2.33
Median PS Value 52.73
Live Price54.37
Price / Median PS -3.02%

Graham Formula Intrinsic Value

EPS (TTM)4.95
Growth Rate7.10%
Growth Multiplier18.82
AAA Bond Yield5.31%
Intrinsic Value 93.19
Live Price54.37
Upside / Downside 71.41%

Lynch Dividend Intrinsic Value

EPS (TTM)4.95
EPS Growth Rate7.10%
Dividend Yield2.48%
P/E Ratio10.98
Intrinsic Value 5.24
Live Price54.37
Upside / Downside -90.35%