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 Value3.60
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value41.50
Live Price56.00
Upside / Downside -25.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-5.77
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-66.61
Live Price56.00
Upside / Downside -218.95%

DCF — Dividends

Base MetricDividends / Share
Base Value4.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value47.50
Live Price56.00
Upside / Downside -15.17%

Projected FCF

6Y Avg FCF811,450,271.43
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value30.03
Live Price56.00
Upside / Downside -46.37%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price56.00
Upside / Downside —

Graham Number

EPS (TTM)4.45
Tangible Book / Share—
Graham Number—
Live Price56.00
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)44.20
10Y Median PS Ratio1.31
Median PS Value 57.98
Live Price56.00
Price / Median PS 3.53%

Graham Formula Intrinsic Value

EPS (TTM)4.45
Growth Rate3.04%
Growth Multiplier12.09
AAA Bond Yield5.31%
Intrinsic Value 53.76
Live Price56.00
Upside / Downside -4.00%

Lynch Dividend Intrinsic Value

EPS (TTM)4.45
EPS Growth Rate3.04%
Dividend Yield0.40%
P/E Ratio12.59
Intrinsic Value 1.93
Live Price56.00
Upside / Downside -96.55%