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 Value15.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value173.74
Live Price175.95
Upside / Downside -1.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value31.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value365.40
Live Price175.95
Upside / Downside 107.67%

DCF — Dividends

Base MetricDividends / Share
Base Value15.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value177.65
Live Price175.95
Upside / Downside 0.96%

Projected FCF

6Y Avg FCF182,944,794.06
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value279.75
Live Price175.95
Upside / Downside 58.99%

Peter Lynch Fair Value

EPS (TTM)17.31
Growth Rate Used21.62%
PEG1.00
Fair Value374.24
Live Price175.95
Upside / Downside 112.70%

Graham Number

EPS (TTM)15.95
Tangible Book / Share64.02
Graham Number151.58
Live Price175.95
Upside / Downside -13.85%

Median Price-to-Sales Value

Revenue / Share (TTM)63.89
10Y Median PS Ratio1.74
Median PS Value 111.47
Live Price175.95
Price / Median PS -36.64%

Graham Formula Intrinsic Value

EPS (TTM)15.95
Growth Rate15.05%
Growth Multiplier31.98
AAA Bond Yield5.31%
Intrinsic Value 510.11
Live Price175.95
Upside / Downside 189.92%

Lynch Dividend Intrinsic Value

EPS (TTM)15.95
EPS Growth Rate15.05%
Dividend Yield0.82%
P/E Ratio11.03
Intrinsic Value 28.29
Live Price175.95
Upside / Downside -83.92%