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 Value1.76
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value55.10
Live Price64.41
Upside / Downside -14.46%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.54
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value63.95
Live Price64.41
Upside / Downside -0.72%

DCF — Dividends

Base MetricDividends / Share
Base Value2.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.68
Live Price64.41
Upside / Downside -63.23%

Projected FCF

6Y Avg FCF141,267,618.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value34.69
Live Price64.41
Upside / Downside -46.13%

Peter Lynch Fair Value

EPS (TTM)2.42
Growth Rate Used24.78%
PEG1.00
Fair Value60.00
Live Price64.41
Upside / Downside -6.84%

Graham Number

EPS (TTM)2.16
Tangible Book / Share—
Graham Number—
Live Price64.41
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)43.03
10Y Median PS Ratio2.33
Median PS Value 100.13
Live Price64.41
Price / Median PS 55.45%

Graham Formula Intrinsic Value

EPS (TTM)2.16
Growth Rate15.93%
Growth Multiplier33.44
AAA Bond Yield5.31%
Intrinsic Value 72.28
Live Price64.41
Upside / Downside 12.23%

Lynch Dividend Intrinsic Value

EPS (TTM)2.16
EPS Growth Rate15.93%
Dividend Yield0.25%
P/E Ratio29.80
Intrinsic Value 10.48
Live Price64.41
Upside / Downside -83.73%