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 Value3.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value110.42
Live Price32.49
Upside / Downside 239.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.11
Growth Rate6.63%
DCF Multiplier12.83
Intrinsic Value91.19
Live Price32.49
Upside / Downside 180.66%

DCF — Dividends

Base MetricDividends / Share
Base Value3.94
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.48
Live Price32.49
Upside / Downside 39.98%

Projected FCF

6Y Avg FCF268,572,245.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value125.89
Live Price32.49
Upside / Downside 287.47%

Peter Lynch Fair Value

EPS (TTM)4.03
Growth Rate Used25.00%
PEG1.00
Fair Value100.75
Live Price32.49
Upside / Downside 210.10%

Graham Number

EPS (TTM)3.94
Tangible Book / Share8.31
Graham Number27.14
Live Price32.49
Upside / Downside -16.47%

Median Price-to-Sales Value

Revenue / Share (TTM)60.25
10Y Median PS Ratio0.76
Median PS Value 45.86
Live Price32.49
Price / Median PS 41.17%

Graham Formula Intrinsic Value

EPS (TTM)3.94
Growth Rate9.47%
Growth Multiplier22.74
AAA Bond Yield5.31%
Intrinsic Value 89.56
Live Price32.49
Upside / Downside 175.65%

Lynch Dividend Intrinsic Value

EPS (TTM)3.94
EPS Growth Rate9.47%
Dividend Yield1.52%
P/E Ratio8.25
Intrinsic Value 3.61
Live Price32.49
Upside / Downside -88.88%