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 Value7.82
Growth Rate5.34%
DCF Multiplier11.80
Intrinsic Value92.28
Live Price17.93
Upside / Downside 414.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.53
Live Price17.93
Upside / Downside 53.54%

DCF — Dividends

Base MetricDividends / Share
Base Value1.83
Growth Rate14.03%
DCF Multiplier20.94
Intrinsic Value38.23
Live Price17.93
Upside / Downside 113.20%

Projected FCF

6Y Avg FCF6,772,846.14
Growth Rate6.29%
Growth Multiple9.75
Intrinsic Value35.83
Live Price17.93
Upside / Downside 99.82%

Peter Lynch Fair Value

EPS (TTM)1.49
Growth Rate Used5.12%
PEG1.00
Fair Value7.63
Live Price17.93
Upside / Downside -57.43%

Graham Number

EPS (TTM)1.48
Tangible Book / Share17.16
Graham Number23.90
Live Price17.93
Upside / Downside 33.31%

Median Price-to-Sales Value

Revenue / Share (TTM)10.71
10Y Median PS Ratio2.39
Median PS Value 25.59
Live Price17.93
Price / Median PS 42.70%

Graham Formula Intrinsic Value

EPS (TTM)1.48
Growth Rate8.77%
Growth Multiplier21.58
AAA Bond Yield5.31%
Intrinsic Value 31.92
Live Price17.93
Upside / Downside 78.01%

Lynch Dividend Intrinsic Value

EPS (TTM)1.48
EPS Growth Rate8.77%
Dividend Yield2.97%
P/E Ratio12.13
Intrinsic Value 2.12
Live Price17.93
Upside / Downside -88.18%