Definitive Analysis

Financial Statements

Company Industry Sector

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 Value1.34
Growth Rate8.16%
DCF Multiplier14.19
Intrinsic Value19.01
Live Price36.83
Upside / Downside -48.37%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-17.66
Live Price36.83
Upside / Downside -147.95%

DCF — Dividends

Base MetricDividends / Share
Base Value2.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.03
Live Price36.83
Upside / Downside -26.61%

Projected FCF

6Y Avg FCF-400,134,900.00
Growth Rate11.50%
Growth Multiple13.87
Intrinsic Value7.70
Live Price36.83
Upside / Downside -79.10%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price36.83
Upside / Downside —

Graham Number

EPS (TTM)1.47
Tangible Book / Share15.97
Graham Number22.98
Live Price36.83
Upside / Downside -37.60%

Median Price-to-Sales Value

Revenue / Share (TTM)12.10
10Y Median PS Ratio2.92
Median PS Value 35.38
Live Price36.83
Price / Median PS -3.94%

Graham Formula Intrinsic Value

EPS (TTM)1.47
Growth Rate8.85%
Growth Multiplier21.70
AAA Bond Yield5.31%
Intrinsic Value 31.93
Live Price36.83
Upside / Downside -13.31%

Lynch Dividend Intrinsic Value

EPS (TTM)1.47
EPS Growth Rate8.85%
Dividend Yield2.86%
P/E Ratio25.04
Intrinsic Value 4.33
Live Price36.83
Upside / Downside -88.25%