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 Value6.11
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value190.93
Live Price22.56
Upside / Downside 746.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.65
Growth Rate8.49%
DCF Multiplier14.49
Intrinsic Value52.96
Live Price22.56
Upside / Downside 134.75%

DCF — Dividends

Base MetricDividends / Share
Base Value8.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value96.33
Live Price22.56
Upside / Downside 326.99%

Projected FCF

6Y Avg FCF1,566,711,902.66
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value48.56
Live Price22.56
Upside / Downside 115.25%

Peter Lynch Fair Value

EPS (TTM)4.90
Growth Rate Used25.00%
PEG1.00
Fair Value122.50
Live Price22.56
Upside / Downside 443.00%

Graham Number

EPS (TTM)4.91
Tangible Book / Share7.90
Graham Number29.55
Live Price22.56
Upside / Downside 30.99%

Median Price-to-Sales Value

Revenue / Share (TTM)93.06
10Y Median PS Ratio0.11
Median PS Value 9.85
Live Price22.56
Price / Median PS -56.33%

Graham Formula Intrinsic Value

EPS (TTM)4.91
Growth Rate3.53%
Growth Multiplier12.89
AAA Bond Yield5.31%
Intrinsic Value 63.29
Live Price22.56
Upside / Downside 180.52%

Lynch Dividend Intrinsic Value

EPS (TTM)4.91
EPS Growth Rate3.53%
Dividend Yield17.96%
P/E Ratio4.60
Intrinsic Value 4.89
Live Price22.56
Upside / Downside -78.34%