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 Value5.84
Growth Rate11.99%
DCF Multiplier18.28
Intrinsic Value106.83
Live Price176.08
Upside / Downside -39.33%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.26
Growth Rate17.02%
DCF Multiplier25.59
Intrinsic Value236.94
Live Price176.08
Upside / Downside 34.56%

DCF — Dividends

Base MetricDividends / Share
Base Value8.22
Growth Rate16.26%
DCF Multiplier24.32
Intrinsic Value199.77
Live Price176.08
Upside / Downside 13.45%

Projected FCF

6Y Avg FCF324,640,577.60
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value104.74
Live Price176.08
Upside / Downside -40.52%

Peter Lynch Fair Value

EPS (TTM)5.89
Growth Rate Used8.98%
PEG1.00
Fair Value52.90
Live Price176.08
Upside / Downside -69.96%

Graham Number

EPS (TTM)5.88
Tangible Book / Share26.20
Graham Number58.87
Live Price176.08
Upside / Downside -66.56%

Median Price-to-Sales Value

Revenue / Share (TTM)22.46
10Y Median PS Ratio16.72
Median PS Value 375.57
Live Price176.08
Price / Median PS 113.29%

Graham Formula Intrinsic Value

EPS (TTM)5.88
Growth Rate6.55%
Growth Multiplier17.90
AAA Bond Yield5.31%
Intrinsic Value 105.19
Live Price176.08
Upside / Downside -40.26%

Lynch Dividend Intrinsic Value

EPS (TTM)5.88
EPS Growth Rate6.55%
Dividend Yield1.75%
P/E Ratio29.97
Intrinsic Value 14.64
Live Price176.08
Upside / Downside -91.68%