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 Value12.08
Growth Rate9.94%
DCF Multiplier15.95
Intrinsic Value192.62
Live Price138.97
Upside / Downside 38.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.92
Growth Rate5.70%
DCF Multiplier12.08
Intrinsic Value180.18
Live Price138.97
Upside / Downside 29.65%

DCF — Dividends

Base MetricDividends / Share
Base Value13.07
Growth Rate7.27%
DCF Multiplier13.37
Intrinsic Value174.76
Live Price138.97
Upside / Downside 25.75%

Projected FCF

6Y Avg FCF1,505,435,833.01
Growth Rate10.27%
Growth Multiple12.75
Intrinsic Value280.71
Live Price138.97
Upside / Downside 101.99%

Peter Lynch Fair Value

EPS (TTM)13.99
Growth Rate Used13.47%
PEG1.00
Fair Value188.47
Live Price138.97
Upside / Downside 35.62%

Graham Number

EPS (TTM)13.78
Tangible Book / Share62.25
Graham Number138.93
Live Price138.97
Upside / Downside -0.03%

Median Price-to-Sales Value

Revenue / Share (TTM)71.14
10Y Median PS Ratio2.15
Median PS Value 153.02
Live Price138.97
Price / Median PS 10.11%

Graham Formula Intrinsic Value

EPS (TTM)13.78
Growth Rate8.00%
Growth Multiplier20.30
AAA Bond Yield5.31%
Intrinsic Value 279.65
Live Price138.97
Upside / Downside 101.23%

Lynch Dividend Intrinsic Value

EPS (TTM)13.78
EPS Growth Rate8.00%
Dividend Yield0.73%
P/E Ratio10.09
Intrinsic Value 12.23
Live Price138.97
Upside / Downside -91.20%