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 Value2.74
Growth Rate16.11%
DCF Multiplier24.08
Intrinsic Value65.98
Live Price87.92
Upside / Downside -24.96%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.67
Growth Rate8.88%
DCF Multiplier14.87
Intrinsic Value54.56
Live Price87.92
Upside / Downside -37.95%

DCF — Dividends

Base MetricDividends / Share
Base Value3.62
Growth Rate11.36%
DCF Multiplier17.53
Intrinsic Value63.46
Live Price87.92
Upside / Downside -27.82%

Projected FCF

6Y Avg FCF428,184,813.16
Growth Rate11.42%
Growth Multiple13.79
Intrinsic Value46.80
Live Price87.92
Upside / Downside -46.77%

Peter Lynch Fair Value

EPS (TTM)2.98
Growth Rate Used7.69%
PEG1.00
Fair Value22.90
Live Price87.92
Upside / Downside -73.95%

Graham Number

EPS (TTM)2.92
Tangible Book / Share10.43
Graham Number26.18
Live Price87.92
Upside / Downside -70.22%

Median Price-to-Sales Value

Revenue / Share (TTM)12.87
10Y Median PS Ratio5.42
Median PS Value 69.80
Live Price87.92
Price / Median PS -20.61%

Graham Formula Intrinsic Value

EPS (TTM)2.92
Growth Rate5.36%
Growth Multiplier15.92
AAA Bond Yield5.31%
Intrinsic Value 46.55
Live Price87.92
Upside / Downside -47.06%

Lynch Dividend Intrinsic Value

EPS (TTM)2.92
EPS Growth Rate5.36%
Dividend Yield1.21%
P/E Ratio30.07
Intrinsic Value 5.78
Live Price87.92
Upside / Downside -93.42%