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 Value30.36
Growth Rate19.45%
DCF Multiplier30.13
Intrinsic Value914.76
Live Price96.74
Upside / Downside 845.59%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.58
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value393.23
Live Price96.74
Upside / Downside 306.48%

DCF — Dividends

Base MetricDividends / Share
Base Value11.50
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value359.49
Live Price96.74
Upside / Downside 271.60%

Projected FCF

6Y Avg FCF149,175,361.30
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value245.86
Live Price96.74
Upside / Downside 154.14%

Peter Lynch Fair Value

EPS (TTM)10.07
Growth Rate Used12.91%
PEG1.00
Fair Value129.97
Live Price96.74
Upside / Downside 34.35%

Graham Number

EPS (TTM)9.82
Tangible Book / Share56.89
Graham Number112.12
Live Price96.74
Upside / Downside 15.89%

Median Price-to-Sales Value

Revenue / Share (TTM)38.08
10Y Median PS Ratio3.78
Median PS Value 143.78
Live Price96.74
Price / Median PS 48.62%

Graham Formula Intrinsic Value

EPS (TTM)9.82
Growth Rate17.23%
Growth Multiplier35.60
AAA Bond Yield5.31%
Intrinsic Value 349.57
Live Price96.74
Upside / Downside 261.35%

Lynch Dividend Intrinsic Value

EPS (TTM)9.82
EPS Growth Rate17.23%
Dividend Yield3.01%
P/E Ratio9.85
Intrinsic Value 19.93
Live Price96.74
Upside / Downside -79.40%