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 Value3.13
Growth Rate5.06%
DCF Multiplier11.59
Intrinsic Value36.23
Live Price79.58
Upside / Downside -54.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-10.04
Live Price79.58
Upside / Downside -112.62%

DCF — Dividends

Base MetricDividends / Share
Base Value5.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value58.29
Live Price79.58
Upside / Downside -26.75%

Projected FCF

6Y Avg FCF-12,063,886.14
Growth Rate6.80%
Growth Multiple10.09
Intrinsic Value23.62
Live Price79.58
Upside / Downside -70.32%

Peter Lynch Fair Value

EPS (TTM)3.70
Growth Rate Used5.32%
PEG1.00
Fair Value19.69
Live Price79.58
Upside / Downside -75.26%

Graham Number

EPS (TTM)3.69
Tangible Book / Share35.54
Graham Number54.32
Live Price79.58
Upside / Downside -31.74%

Median Price-to-Sales Value

Revenue / Share (TTM)19.87
10Y Median PS Ratio4.02
Median PS Value 79.90
Live Price79.58
Price / Median PS 0.40%

Graham Formula Intrinsic Value

EPS (TTM)3.69
Growth Rate3.97%
Growth Multiplier13.63
AAA Bond Yield5.31%
Intrinsic Value 50.24
Live Price79.58
Upside / Downside -36.87%

Lynch Dividend Intrinsic Value

EPS (TTM)3.69
EPS Growth Rate3.97%
Dividend Yield2.29%
P/E Ratio21.58
Intrinsic Value 4.99
Live Price79.58
Upside / Downside -93.72%