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 Value5.66
Growth Rate17.61%
DCF Multiplier26.62
Intrinsic Value150.58
Live Price189.90
Upside / Downside -20.71%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value11.38
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value355.62
Live Price189.90
Upside / Downside 87.27%

DCF — Dividends

Base MetricDividends / Share
Base Value7.89
Growth Rate10.06%
DCF Multiplier16.08
Intrinsic Value126.82
Live Price189.90
Upside / Downside -33.22%

Projected FCF

6Y Avg FCF551,197,241.43
Growth Rate11.87%
Growth Multiple14.22
Intrinsic Value139.07
Live Price189.90
Upside / Downside -26.76%

Peter Lynch Fair Value

EPS (TTM)6.43
Growth Rate Used18.30%
PEG1.00
Fair Value117.67
Live Price189.90
Upside / Downside -38.03%

Graham Number

EPS (TTM)6.19
Tangible Book / Share10.95
Graham Number39.05
Live Price189.90
Upside / Downside -79.44%

Median Price-to-Sales Value

Revenue / Share (TTM)37.26
10Y Median PS Ratio2.97
Median PS Value 110.83
Live Price189.90
Price / Median PS -41.64%

Graham Formula Intrinsic Value

EPS (TTM)6.19
Growth Rate9.11%
Growth Multiplier22.13
AAA Bond Yield5.31%
Intrinsic Value 137.11
Live Price189.90
Upside / Downside -27.80%

Lynch Dividend Intrinsic Value

EPS (TTM)6.19
EPS Growth Rate9.11%
Dividend Yield1.30%
P/E Ratio30.66
Intrinsic Value 19.82
Live Price189.90
Upside / Downside -89.56%