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 Value0.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.27
Live Price12.55
Upside / Downside -34.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.20
Live Price12.55
Upside / Downside 84.84%

DCF — Dividends

Base MetricDividends / Share
Base Value1.60
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.51
Live Price12.55
Upside / Downside 47.52%

Projected FCF

6Y Avg FCF386,466,380.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value27.95
Live Price12.55
Upside / Downside 122.71%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price12.55
Upside / Downside —

Graham Number

EPS (TTM)1.61
Tangible Book / Share0.92
Graham Number5.78
Live Price12.55
Upside / Downside -53.92%

Median Price-to-Sales Value

Revenue / Share (TTM)30.00
10Y Median PS Ratio1.27
Median PS Value 38.12
Live Price12.55
Price / Median PS 203.76%

Graham Formula Intrinsic Value

EPS (TTM)1.61
Growth Rate0.55%
Growth Multiplier7.95
AAA Bond Yield5.31%
Intrinsic Value 12.83
Live Price12.55
Upside / Downside 2.25%

Lynch Dividend Intrinsic Value

EPS (TTM)1.61
EPS Growth Rate0.55%
Dividend Yield1.54%
P/E Ratio7.78
Intrinsic Value 0.26
Live Price12.55
Upside / Downside -97.91%