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 Value4.16
Growth Rate13.37%
DCF Multiplier20.03
Intrinsic Value83.32
Live Price87.62
Upside / Downside -4.91%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.20
Live Price87.62
Upside / Downside -56.41%

DCF — Dividends

Base MetricDividends / Share
Base Value4.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.30
Live Price87.62
Upside / Downside -43.73%

Projected FCF

6Y Avg FCF93,139,783.33
Growth Rate7.44%
Growth Multiple10.54
Intrinsic Value66.52
Live Price87.62
Upside / Downside -24.08%

Peter Lynch Fair Value

EPS (TTM)4.45
Growth Rate Used8.51%
PEG1.00
Fair Value37.88
Live Price87.62
Upside / Downside -56.77%

Graham Number

EPS (TTM)4.60
Tangible Book / Share29.13
Graham Number54.90
Live Price87.62
Upside / Downside -37.34%

Median Price-to-Sales Value

Revenue / Share (TTM)85.08
10Y Median PS Ratio0.78
Median PS Value 65.95
Live Price87.62
Price / Median PS -24.74%

Graham Formula Intrinsic Value

EPS (TTM)4.60
Growth Rate6.20%
Growth Multiplier17.31
AAA Bond Yield5.31%
Intrinsic Value 79.60
Live Price87.62
Upside / Downside -9.15%

Lynch Dividend Intrinsic Value

EPS (TTM)4.60
EPS Growth Rate6.20%
Dividend Yield0.28%
P/E Ratio19.06
Intrinsic Value 5.70
Live Price87.62
Upside / Downside -93.50%