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 Value16.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value194.70
Live Price23.97
Upside / Downside 712.27%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.57
Growth Rate9.85%
DCF Multiplier15.86
Intrinsic Value104.16
Live Price23.97
Upside / Downside 334.56%

DCF — Dividends

Base MetricDividends / Share
Base Value6.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.80
Live Price23.97
Upside / Downside 220.42%

Projected FCF

6Y Avg FCF575,294,306.79
Growth Rate10.34%
Growth Multiple12.82
Intrinsic Value123.89
Live Price23.97
Upside / Downside 416.84%

Peter Lynch Fair Value

EPS (TTM)5.60
Growth Rate Used6.72%
PEG1.00
Fair Value37.64
Live Price23.97
Upside / Downside 57.03%

Graham Number

EPS (TTM)5.60
Tangible Book / Share40.37
Graham Number71.32
Live Price23.97
Upside / Downside 197.55%

Median Price-to-Sales Value

Revenue / Share (TTM)23.30
10Y Median PS Ratio2.47
Median PS Value 57.65
Live Price23.97
Price / Median PS 140.53%

Graham Formula Intrinsic Value

EPS (TTM)5.60
Growth Rate6.71%
Growth Multiplier18.17
AAA Bond Yield5.31%
Intrinsic Value 101.73
Live Price23.97
Upside / Downside 324.39%

Lynch Dividend Intrinsic Value

EPS (TTM)5.60
EPS Growth Rate6.71%
Dividend Yield7.32%
P/E Ratio4.28
Intrinsic Value 3.42
Live Price23.97
Upside / Downside -85.74%