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 Value9.51
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value297.08
Live Price247.02
Upside / Downside 20.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value98.33
Live Price247.02
Upside / Downside -60.19%

DCF — Dividends

Base MetricDividends / Share
Base Value7.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value85.68
Live Price247.02
Upside / Downside -65.32%

Projected FCF

6Y Avg FCF28,803,571.41
Growth Rate7.18%
Growth Multiple10.35
Intrinsic Value128.45
Live Price247.02
Upside / Downside -48.00%

Peter Lynch Fair Value

EPS (TTM)7.57
Growth Rate Used9.79%
PEG1.00
Fair Value74.11
Live Price247.02
Upside / Downside -70.00%

Graham Number

EPS (TTM)7.53
Tangible Book / Share86.08
Graham Number120.76
Live Price247.02
Upside / Downside -51.11%

Median Price-to-Sales Value

Revenue / Share (TTM)133.99
10Y Median PS Ratio0.71
Median PS Value 95.22
Live Price247.02
Price / Median PS -61.45%

Graham Formula Intrinsic Value

EPS (TTM)7.53
Growth Rate6.85%
Growth Multiplier18.40
AAA Bond Yield5.31%
Intrinsic Value 138.65
Live Price247.02
Upside / Downside -43.87%

Lynch Dividend Intrinsic Value

EPS (TTM)7.53
EPS Growth Rate6.85%
Dividend Yield0.34%
P/E Ratio32.79
Intrinsic Value 17.80
Live Price247.02
Upside / Downside -92.79%