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 Value3.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value36.95
Live Price97.10
Upside / Downside -61.94%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.21
Growth Rate9.72%
DCF Multiplier15.72
Intrinsic Value66.12
Live Price97.10
Upside / Downside -31.91%

DCF — Dividends

Base MetricDividends / Share
Base Value6.04
Growth Rate8.63%
DCF Multiplier14.63
Intrinsic Value88.38
Live Price97.10
Upside / Downside -8.98%

Projected FCF

6Y Avg FCF55,518,599.27
Growth Rate8.45%
Growth Multiple11.28
Intrinsic Value71.56
Live Price97.10
Upside / Downside -26.31%

Peter Lynch Fair Value

EPS (TTM)3.37
Growth Rate Used16.05%
PEG1.00
Fair Value54.08
Live Price97.10
Upside / Downside -44.31%

Graham Number

EPS (TTM)3.35
Tangible Book / Share34.55
Graham Number51.03
Live Price97.10
Upside / Downside -47.44%

Median Price-to-Sales Value

Revenue / Share (TTM)80.95
10Y Median PS Ratio2.27
Median PS Value 183.39
Live Price97.10
Price / Median PS 88.86%

Graham Formula Intrinsic Value

EPS (TTM)3.35
Growth Rate7.32%
Growth Multiplier19.18
AAA Bond Yield5.31%
Intrinsic Value 64.32
Live Price97.10
Upside / Downside -33.76%

Lynch Dividend Intrinsic Value

EPS (TTM)3.35
EPS Growth Rate7.32%
Dividend Yield3.20%
P/E Ratio28.95
Intrinsic Value 10.24
Live Price97.10
Upside / Downside -89.45%