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 Value4.22
Growth Rate15.03%
DCF Multiplier22.40
Intrinsic Value94.50
Live Price128.15
Upside / Downside -26.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.33
Growth Rate18.45%
DCF Multiplier28.17
Intrinsic Value150.22
Live Price128.15
Upside / Downside 17.22%

DCF — Dividends

Base MetricDividends / Share
Base Value4.62
Growth Rate13.35%
DCF Multiplier20.01
Intrinsic Value92.35
Live Price128.15
Upside / Downside -27.94%

Projected FCF

6Y Avg FCF251,285,189.61
Growth Rate14.54%
Growth Multiple17.03
Intrinsic Value150.87
Live Price128.15
Upside / Downside 17.73%

Peter Lynch Fair Value

EPS (TTM)3.71
Growth Rate Used6.19%
PEG1.00
Fair Value22.96
Live Price128.15
Upside / Downside -82.08%

Graham Number

EPS (TTM)3.51
Tangible Book / Share—
Graham Number—
Live Price128.15
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)112.73
10Y Median PS Ratio0.42
Median PS Value 47.79
Live Price128.15
Price / Median PS -62.70%

Graham Formula Intrinsic Value

EPS (TTM)3.51
Growth Rate4.47%
Growth Multiplier14.46
AAA Bond Yield5.31%
Intrinsic Value 50.73
Live Price128.15
Upside / Downside -60.42%

Lynch Dividend Intrinsic Value

EPS (TTM)3.51
EPS Growth Rate4.47%
Dividend Yield1.21%
P/E Ratio36.53
Intrinsic Value 7.29
Live Price128.15
Upside / Downside -94.31%