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 Value14.76
Growth Rate5.65%
DCF Multiplier12.04
Intrinsic Value177.63
Live Price308.76
Upside / Downside -42.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value18.75
Growth Rate7.31%
DCF Multiplier13.42
Intrinsic Value251.58
Live Price308.76
Upside / Downside -18.52%

DCF — Dividends

Base MetricDividends / Share
Base Value14.53
Growth Rate5.65%
DCF Multiplier12.04
Intrinsic Value174.99
Live Price308.76
Upside / Downside -43.32%

Projected FCF

6Y Avg FCF247,524,929.37
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value149.71
Live Price308.76
Upside / Downside -51.51%

Peter Lynch Fair Value

EPS (TTM)19.31
Growth Rate Used25.00%
PEG1.00
Fair Value482.75
Live Price308.76
Upside / Downside 56.35%

Graham Number

EPS (TTM)14.77
Tangible Book / Share22.71
Graham Number86.87
Live Price308.76
Upside / Downside -71.86%

Median Price-to-Sales Value

Revenue / Share (TTM)27.62
10Y Median PS Ratio5.26
Median PS Value 145.15
Live Price308.76
Price / Median PS -52.99%

Graham Formula Intrinsic Value

EPS (TTM)14.77
Growth Rate16.44%
Growth Multiplier34.29
AAA Bond Yield5.31%
Intrinsic Value 506.65
Live Price308.76
Upside / Downside 64.09%

Lynch Dividend Intrinsic Value

EPS (TTM)14.77
EPS Growth Rate16.44%
Dividend Yield0.52%
P/E Ratio20.90
Intrinsic Value 52.78
Live Price308.76
Upside / Downside -82.90%