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 Value0.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.01
Live Price117.95
Upside / Downside -98.29%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3.51
Growth Rate9.67%
DCF Multiplier15.67
Intrinsic Value-54.95
Live Price117.95
Upside / Downside -146.59%

DCF — Dividends

Base MetricDividends / Share
Base Value2.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.61
Live Price117.95
Upside / Downside -76.59%

Projected FCF

6Y Avg FCF-179,780,248.39
Growth Rate6.16%
Growth Multiple9.66
Intrinsic Value3.33
Live Price117.95
Upside / Downside -97.17%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price117.95
Upside / Downside —

Graham Number

EPS (TTM)2.19
Tangible Book / Share33.81
Graham Number40.81
Live Price117.95
Upside / Downside -65.40%

Median Price-to-Sales Value

Revenue / Share (TTM)15.49
10Y Median PS Ratio4.90
Median PS Value 75.95
Live Price117.95
Price / Median PS -35.61%

Graham Formula Intrinsic Value

EPS (TTM)2.19
Growth Rate1.16%
Growth Multiplier8.96
AAA Bond Yield5.31%
Intrinsic Value 19.61
Live Price117.95
Upside / Downside -83.38%

Lynch Dividend Intrinsic Value

EPS (TTM)2.19
EPS Growth Rate1.16%
Dividend Yield0.40%
P/E Ratio53.90
Intrinsic Value 1.84
Live Price117.95
Upside / Downside -98.44%