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 Value2.96
Growth Rate19.67%
DCF Multiplier30.57
Intrinsic Value90.40
Live Price12.96
Upside / Downside 597.53%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.69
Growth Rate12.53%
DCF Multiplier18.94
Intrinsic Value50.93
Live Price12.96
Upside / Downside 293.02%

DCF — Dividends

Base MetricDividends / Share
Base Value4.86
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value151.89
Live Price12.96
Upside / Downside 1,072.00%

Projected FCF

6Y Avg FCF6,051,181,762.45
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value22.15
Live Price12.96
Upside / Downside 70.88%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price12.96
Upside / Downside —

Graham Number

EPS (TTM)2.96
Tangible Book / Share6.32
Graham Number20.51
Live Price12.96
Upside / Downside 58.29%

Median Price-to-Sales Value

Revenue / Share (TTM)11.05
10Y Median PS Ratio2.09
Median PS Value 23.11
Live Price12.96
Price / Median PS 78.31%

Graham Formula Intrinsic Value

EPS (TTM)2.96
Growth Rate1.47%
Growth Multiplier9.48
AAA Bond Yield5.31%
Intrinsic Value 28.08
Live Price12.96
Upside / Downside 116.67%

Lynch Dividend Intrinsic Value

EPS (TTM)2.96
EPS Growth Rate1.47%
Dividend Yield17.51%
P/E Ratio4.38
Intrinsic Value 2.47
Live Price12.96
Upside / Downside -80.95%