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 Value8.02
Growth Rate10.52%
DCF Multiplier16.58
Intrinsic Value133.00
Live Price290.80
Upside / Downside -54.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.69
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.93
Live Price290.80
Upside / Downside -97.27%

DCF — Dividends

Base MetricDividends / Share
Base Value7.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value83.66
Live Price290.80
Upside / Downside -71.23%

Projected FCF

6Y Avg FCF97,974,628.60
Growth Rate10.36%
Growth Multiple12.83
Intrinsic Value85.46
Live Price290.80
Upside / Downside -70.61%

Peter Lynch Fair Value

EPS (TTM)7.35
Growth Rate Used25.00%
PEG1.00
Fair Value183.75
Live Price290.80
Upside / Downside -36.81%

Graham Number

EPS (TTM)7.32
Tangible Book / Share33.74
Graham Number74.55
Live Price290.80
Upside / Downside -74.36%

Median Price-to-Sales Value

Revenue / Share (TTM)120.32
10Y Median PS Ratio1.04
Median PS Value 124.71
Live Price290.80
Price / Median PS -57.11%

Graham Formula Intrinsic Value

EPS (TTM)7.32
Growth Rate5.98%
Growth Multiplier16.95
AAA Bond Yield5.31%
Intrinsic Value 124.00
Live Price290.80
Upside / Downside -57.36%

Lynch Dividend Intrinsic Value

EPS (TTM)7.32
EPS Growth Rate5.98%
Dividend Yield0.29%
P/E Ratio39.75
Intrinsic Value 18.26
Live Price290.80
Upside / Downside -93.72%