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 Value15.27
Growth Rate11.38%
DCF Multiplier17.54
Intrinsic Value267.83
Live Price87.49
Upside / Downside 206.13%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value142.15
Live Price87.49
Upside / Downside 62.47%

DCF — Dividends

Base MetricDividends / Share
Base Value7.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value88.87
Live Price87.49
Upside / Downside 1.58%

Projected FCF

6Y Avg FCF86,642,590.92
Growth Rate9.92%
Growth Multiple12.46
Intrinsic Value113.14
Live Price87.49
Upside / Downside 29.32%

Peter Lynch Fair Value

EPS (TTM)2.84
Growth Rate Used5.07%
PEG1.00
Fair Value14.40
Live Price87.49
Upside / Downside -83.54%

Graham Number

EPS (TTM)7.98
Tangible Book / Share35.77
Graham Number80.14
Live Price87.49
Upside / Downside -8.40%

Median Price-to-Sales Value

Revenue / Share (TTM)137.60
10Y Median PS Ratio0.54
Median PS Value 73.95
Live Price87.49
Price / Median PS -15.48%

Graham Formula Intrinsic Value

EPS (TTM)7.98
Growth Rate15.81%
Growth Multiplier33.25
AAA Bond Yield5.31%
Intrinsic Value 265.33
Live Price87.49
Upside / Downside 203.26%

Lynch Dividend Intrinsic Value

EPS (TTM)7.98
EPS Growth Rate15.81%
Dividend Yield0.82%
P/E Ratio10.96
Intrinsic Value 14.76
Live Price87.49
Upside / Downside -83.13%