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 Value2.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.81
Live Price80.46
Upside / Downside -59.23%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.81
Growth Rate13.46%
DCF Multiplier20.15
Intrinsic Value36.54
Live Price80.46
Upside / Downside -54.58%

DCF — Dividends

Base MetricDividends / Share
Base Value2.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.44
Live Price80.46
Upside / Downside -60.92%

Projected FCF

6Y Avg FCF1,049,289,448.17
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value33.52
Live Price80.46
Upside / Downside -58.34%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price80.46
Upside / Downside —

Graham Number

EPS (TTM)2.84
Tangible Book / Share0.80
Graham Number7.17
Live Price80.46
Upside / Downside -91.09%

Median Price-to-Sales Value

Revenue / Share (TTM)8.95
10Y Median PS Ratio6.11
Median PS Value 54.74
Live Price80.46
Price / Median PS -31.96%

Graham Formula Intrinsic Value

EPS (TTM)2.84
Growth Rate9.08%
Growth Multiplier22.09
AAA Bond Yield5.31%
Intrinsic Value 62.79
Live Price80.46
Upside / Downside -21.96%

Lynch Dividend Intrinsic Value

EPS (TTM)2.84
EPS Growth Rate9.08%
Dividend Yield0.29%
P/E Ratio28.30
Intrinsic Value 7.57
Live Price80.46
Upside / Downside -90.60%