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 Value10.80
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value337.47
Live Price378.62
Upside / Downside -10.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-25.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-290.14
Live Price378.62
Upside / Downside -176.63%

DCF — Dividends

Base MetricDividends / Share
Base Value10.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value122.94
Live Price378.62
Upside / Downside -67.53%

Projected FCF

6Y Avg FCF135,896,425.61
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value61.34
Live Price378.62
Upside / Downside -83.80%

Peter Lynch Fair Value

EPS (TTM)10.94
Growth Rate Used18.05%
PEG1.00
Fair Value197.47
Live Price378.62
Upside / Downside -47.84%

Graham Number

EPS (TTM)10.80
Tangible Book / Share—
Graham Number—
Live Price378.62
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)201.83
10Y Median PS Ratio1.41
Median PS Value 284.61
Live Price378.62
Price / Median PS -24.83%

Graham Formula Intrinsic Value

EPS (TTM)10.80
Growth Rate14.83%
Growth Multiplier31.62
AAA Bond Yield5.31%
Intrinsic Value 341.43
Live Price378.62
Upside / Downside -9.82%

Lynch Dividend Intrinsic Value

EPS (TTM)10.80
EPS Growth Rate14.83%
Dividend Yield0.32%
P/E Ratio35.06
Intrinsic Value 57.59
Live Price378.62
Upside / Downside -84.79%