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 Value9.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value104.75
Live Price213.91
Upside / Downside -51.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.19
Growth Rate6.95%
DCF Multiplier13.10
Intrinsic Value120.32
Live Price213.91
Upside / Downside -43.75%

DCF — Dividends

Base MetricDividends / Share
Base Value9.42
Growth Rate8.51%
DCF Multiplier14.51
Intrinsic Value136.78
Live Price213.91
Upside / Downside -36.06%

Projected FCF

6Y Avg FCF333,634,715.71
Growth Rate13.97%
Growth Multiple16.39
Intrinsic Value157.62
Live Price213.91
Upside / Downside -26.32%

Peter Lynch Fair Value

EPS (TTM)8.84
Growth Rate Used17.68%
PEG1.00
Fair Value156.30
Live Price213.91
Upside / Downside -26.93%

Graham Number

EPS (TTM)8.76
Tangible Book / Share—
Graham Number—
Live Price213.91
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)55.84
10Y Median PS Ratio5.26
Median PS Value 293.46
Live Price213.91
Price / Median PS 37.19%

Graham Formula Intrinsic Value

EPS (TTM)8.76
Growth Rate10.67%
Growth Multiplier24.72
AAA Bond Yield5.31%
Intrinsic Value 216.69
Live Price213.91
Upside / Downside 1.30%

Lynch Dividend Intrinsic Value

EPS (TTM)8.76
EPS Growth Rate10.67%
Dividend Yield0.82%
P/E Ratio24.41
Intrinsic Value 24.68
Live Price213.91
Upside / Downside -88.46%