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 Value32.34
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,010.70
Live Price332.05
Upside / Downside 204.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value58.63
Live Price332.05
Upside / Downside -82.34%

DCF — Dividends

Base MetricDividends / Share
Base Value31.71
Growth Rate10.63%
DCF Multiplier16.70
Intrinsic Value529.55
Live Price332.05
Upside / Downside 59.48%

Projected FCF

6Y Avg FCF174,446,848.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value315.67
Live Price332.05
Upside / Downside -4.93%

Peter Lynch Fair Value

EPS (TTM)8.34
Growth Rate Used25.00%
PEG1.00
Fair Value208.50
Live Price332.05
Upside / Downside -37.21%

Graham Number

EPS (TTM)33.83
Tangible Book / Share58.58
Graham Number211.17
Live Price332.05
Upside / Downside -36.41%

Median Price-to-Sales Value

Revenue / Share (TTM)1,415.26
10Y Median PS Ratio0.28
Median PS Value 401.53
Live Price332.05
Price / Median PS 20.92%

Graham Formula Intrinsic Value

EPS (TTM)33.83
Growth Rate16.20%
Growth Multiplier33.89
AAA Bond Yield5.31%
Intrinsic Value 1,146.24
Live Price332.05
Upside / Downside 245.20%

Lynch Dividend Intrinsic Value

EPS (TTM)33.83
EPS Growth Rate16.20%
Dividend Yield0.64%
P/E Ratio9.82
Intrinsic Value 56.82
Live Price332.05
Upside / Downside -82.89%