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 Value7.44
Growth Rate17.29%
DCF Multiplier26.05
Intrinsic Value193.88
Live Price324.94
Upside / Downside -40.33%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.38
Growth Rate16.32%
DCF Multiplier24.41
Intrinsic Value302.14
Live Price324.94
Upside / Downside -7.02%

DCF — Dividends

Base MetricDividends / Share
Base Value8.89
Growth Rate6.77%
DCF Multiplier12.95
Intrinsic Value115.08
Live Price324.94
Upside / Downside -64.58%

Projected FCF

6Y Avg FCF127,655,945.76
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value247.77
Live Price324.94
Upside / Downside -23.75%

Peter Lynch Fair Value

EPS (TTM)8.67
Growth Rate Used13.70%
PEG1.00
Fair Value118.77
Live Price324.94
Upside / Downside -63.45%

Graham Number

EPS (TTM)8.65
Tangible Book / Share15.44
Graham Number54.82
Live Price324.94
Upside / Downside -83.13%

Median Price-to-Sales Value

Revenue / Share (TTM)86.89
10Y Median PS Ratio2.25
Median PS Value 195.50
Live Price324.94
Price / Median PS -39.84%

Graham Formula Intrinsic Value

EPS (TTM)8.65
Growth Rate7.60%
Growth Multiplier19.63
AAA Bond Yield5.31%
Intrinsic Value 169.86
Live Price324.94
Upside / Downside -47.73%

Lynch Dividend Intrinsic Value

EPS (TTM)8.65
EPS Growth Rate7.60%
Dividend Yield0.41%
P/E Ratio37.56
Intrinsic Value 26.05
Live Price324.94
Upside / Downside -91.98%