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 Value3.96
Growth Rate15.33%
DCF Multiplier22.84
Intrinsic Value90.35
Live Price114.51
Upside / Downside -21.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.57
Growth Rate10.19%
DCF Multiplier16.22
Intrinsic Value57.85
Live Price114.51
Upside / Downside -49.48%

DCF — Dividends

Base MetricDividends / Share
Base Value3.88
Growth Rate6.23%
DCF Multiplier12.50
Intrinsic Value48.55
Live Price114.51
Upside / Downside -57.60%

Projected FCF

6Y Avg FCF131,000,481.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value52.76
Live Price114.51
Upside / Downside -53.92%

Peter Lynch Fair Value

EPS (TTM)3.88
Growth Rate Used12.66%
PEG1.00
Fair Value49.11
Live Price114.51
Upside / Downside -57.12%

Graham Number

EPS (TTM)3.83
Tangible Book / Share9.45
Graham Number28.54
Live Price114.51
Upside / Downside -75.07%

Median Price-to-Sales Value

Revenue / Share (TTM)33.37
10Y Median PS Ratio1.72
Median PS Value 57.33
Live Price114.51
Price / Median PS -49.93%

Graham Formula Intrinsic Value

EPS (TTM)3.83
Growth Rate8.36%
Growth Multiplier20.90
AAA Bond Yield5.31%
Intrinsic Value 80.02
Live Price114.51
Upside / Downside -30.12%

Lynch Dividend Intrinsic Value

EPS (TTM)3.83
EPS Growth Rate8.36%
Dividend Yield0.47%
P/E Ratio29.91
Intrinsic Value 10.14
Live Price114.51
Upside / Downside -91.14%