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 Value3.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.09
Live Price25.94
Upside / Downside 73.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-18.72
Live Price25.94
Upside / Downside -172.18%

DCF — Dividends

Base MetricDividends / Share
Base Value5.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value68.22
Live Price25.94
Upside / Downside 163.00%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price25.94
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.94
Upside / Downside —

Graham Number

EPS (TTM)4.44
Tangible Book / Share31.07
Graham Number55.71
Live Price25.94
Upside / Downside 114.77%

Median Price-to-Sales Value

Revenue / Share (TTM)13.54
10Y Median PS Ratio2.78
Median PS Value 37.66
Live Price25.94
Price / Median PS 45.17%

Graham Formula Intrinsic Value

EPS (TTM)4.44
Growth Rate13.46%
Growth Multiplier29.35
AAA Bond Yield5.31%
Intrinsic Value 130.30
Live Price25.94
Upside / Downside 402.30%

Lynch Dividend Intrinsic Value

EPS (TTM)4.44
EPS Growth Rate13.46%
Dividend Yield7.82%
P/E Ratio5.84
Intrinsic Value 5.65
Live Price25.94
Upside / Downside -78.23%