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 Value4.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.85
Live Price203.99
Upside / Downside -75.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.84
Growth Rate7.52%
DCF Multiplier13.60
Intrinsic Value106.66
Live Price203.99
Upside / Downside -47.72%

DCF — Dividends

Base MetricDividends / Share
Base Value4.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value51.75
Live Price203.99
Upside / Downside -74.63%

Projected FCF

6Y Avg FCF424,920,902.86
Growth Rate12.10%
Growth Multiple14.43
Intrinsic Value118.21
Live Price203.99
Upside / Downside -42.05%

Peter Lynch Fair Value

EPS (TTM)4.13
Growth Rate Used16.40%
PEG1.00
Fair Value67.74
Live Price203.99
Upside / Downside -66.79%

Graham Number

EPS (TTM)4.13
Tangible Book / Share—
Graham Number—
Live Price203.99
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)56.67
10Y Median PS Ratio2.42
Median PS Value 137.39
Live Price203.99
Price / Median PS -32.65%

Graham Formula Intrinsic Value

EPS (TTM)4.13
Growth Rate7.20%
Growth Multiplier18.98
AAA Bond Yield5.31%
Intrinsic Value 78.34
Live Price203.99
Upside / Downside -61.59%

Lynch Dividend Intrinsic Value

EPS (TTM)4.13
EPS Growth Rate7.20%
Dividend Yield0.43%
P/E Ratio49.43
Intrinsic Value 15.59
Live Price203.99
Upside / Downside -92.36%