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 Value5.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value62.52
Live Price188.10
Upside / Downside -66.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.19
Growth Rate11.32%
DCF Multiplier17.48
Intrinsic Value213.02
Live Price188.10
Upside / Downside 13.25%

DCF — Dividends

Base MetricDividends / Share
Base Value4.09
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value47.19
Live Price188.10
Upside / Downside -74.91%

Projected FCF

6Y Avg FCF397,214,907.30
Growth Rate9.14%
Growth Multiple11.82
Intrinsic Value109.91
Live Price188.10
Upside / Downside -41.57%

Peter Lynch Fair Value

EPS (TTM)9.53
Growth Rate Used5.87%
PEG1.00
Fair Value55.98
Live Price188.10
Upside / Downside -70.24%

Graham Number

EPS (TTM)4.04
Tangible Book / Share0.64
Graham Number7.63
Live Price188.10
Upside / Downside -95.94%

Median Price-to-Sales Value

Revenue / Share (TTM)37.57
10Y Median PS Ratio1.82
Median PS Value 68.28
Live Price188.10
Price / Median PS -63.70%

Graham Formula Intrinsic Value

EPS (TTM)4.04
Growth Rate7.22%
Growth Multiplier19.01
AAA Bond Yield5.31%
Intrinsic Value 76.80
Live Price188.10
Upside / Downside -59.17%

Lynch Dividend Intrinsic Value

EPS (TTM)4.04
EPS Growth Rate7.22%
Dividend Yield0.29%
P/E Ratio46.56
Intrinsic Value 14.16
Live Price188.10
Upside / Downside -92.47%