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 Value14.41
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value450.17
Live Price419.98
Upside / Downside 7.19%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.82
Live Price419.98
Upside / Downside -81.71%

DCF — Dividends

Base MetricDividends / Share
Base Value13.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value157.62
Live Price419.98
Upside / Downside -62.47%

Projected FCF

6Y Avg FCF84,265,166.03
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value163.69
Live Price419.98
Upside / Downside -61.02%

Peter Lynch Fair Value

EPS (TTM)14.57
Growth Rate Used25.00%
PEG1.00
Fair Value364.25
Live Price419.98
Upside / Downside -13.27%

Graham Number

EPS (TTM)14.41
Tangible Book / Share48.74
Graham Number125.71
Live Price419.98
Upside / Downside -70.07%

Median Price-to-Sales Value

Revenue / Share (TTM)88.82
10Y Median PS Ratio0.87
Median PS Value 77.64
Live Price419.98
Price / Median PS -81.51%

Graham Formula Intrinsic Value

EPS (TTM)14.41
Growth Rate14.07%
Growth Multiplier30.36
AAA Bond Yield5.31%
Intrinsic Value 437.31
Live Price419.98
Upside / Downside 4.13%

Lynch Dividend Intrinsic Value

EPS (TTM)14.41
EPS Growth Rate14.07%
Dividend Yield0.25%
P/E Ratio29.15
Intrinsic Value 60.43
Live Price419.98
Upside / Downside -85.61%