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 Value3.11
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value97.11
Live Price121.36
Upside / Downside -19.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.86
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value79.17
Live Price121.36
Upside / Downside -34.76%

DCF — Dividends

Base MetricDividends / Share
Base Value3.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value41.67
Live Price121.36
Upside / Downside -65.66%

Projected FCF

6Y Avg FCF118,209,392.23
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value36.29
Live Price121.36
Upside / Downside -70.10%

Peter Lynch Fair Value

EPS (TTM)4.18
Growth Rate Used25.00%
PEG1.00
Fair Value104.50
Live Price121.36
Upside / Downside -13.89%

Graham Number

EPS (TTM)3.61
Tangible Book / Share11.55
Graham Number30.62
Live Price121.36
Upside / Downside -74.77%

Median Price-to-Sales Value

Revenue / Share (TTM)83.89
10Y Median PS Ratio0.64
Median PS Value 53.58
Live Price121.36
Price / Median PS -55.85%

Graham Formula Intrinsic Value

EPS (TTM)3.61
Growth Rate1.55%
Growth Multiplier9.61
AAA Bond Yield5.31%
Intrinsic Value 34.70
Live Price121.36
Upside / Downside -71.40%

Lynch Dividend Intrinsic Value

EPS (TTM)3.61
EPS Growth Rate1.55%
Dividend Yield0.37%
P/E Ratio33.59
Intrinsic Value 2.33
Live Price121.36
Upside / Downside -98.08%