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 Value13.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value417.08
Live Price130.23
Upside / Downside 220.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.69
Growth Rate13.63%
DCF Multiplier20.38
Intrinsic Value54.86
Live Price130.23
Upside / Downside -57.87%

DCF — Dividends

Base MetricDividends / Share
Base Value12.25
Growth Rate10.26%
DCF Multiplier16.29
Intrinsic Value199.57
Live Price130.23
Upside / Downside 53.24%

Projected FCF

6Y Avg FCF1,329,595,475.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value163.50
Live Price130.23
Upside / Downside 25.55%

Peter Lynch Fair Value

EPS (TTM)13.09
Growth Rate Used25.00%
PEG1.00
Fair Value327.25
Live Price130.23
Upside / Downside 151.29%

Graham Number

EPS (TTM)13.01
Tangible Book / Share62.91
Graham Number135.70
Live Price130.23
Upside / Downside 4.20%

Median Price-to-Sales Value

Revenue / Share (TTM)87.17
10Y Median PS Ratio1.06
Median PS Value 92.60
Live Price130.23
Price / Median PS -28.90%

Graham Formula Intrinsic Value

EPS (TTM)13.01
Growth Rate14.32%
Growth Multiplier30.77
AAA Bond Yield5.31%
Intrinsic Value 400.37
Live Price130.23
Upside / Downside 207.43%

Lynch Dividend Intrinsic Value

EPS (TTM)13.01
EPS Growth Rate14.32%
Dividend Yield0.67%
P/E Ratio10.01
Intrinsic Value 19.79
Live Price130.23
Upside / Downside -84.80%