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 Value6.21
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value71.72
Live Price77.20
Upside / Downside -7.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value73.79
Live Price77.20
Upside / Downside -4.41%

DCF — Dividends

Base MetricDividends / Share
Base Value13.79
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value430.97
Live Price77.20
Upside / Downside 458.25%

Projected FCF

6Y Avg FCF349,431,934.49
Growth Rate6.25%
Growth Multiple9.72
Intrinsic Value111.67
Live Price77.20
Upside / Downside 44.65%

Peter Lynch Fair Value

EPS (TTM)8.05
Growth Rate Used12.05%
PEG1.00
Fair Value96.98
Live Price77.20
Upside / Downside 25.62%

Graham Number

EPS (TTM)8.05
Tangible Book / Share26.84
Graham Number69.72
Live Price77.20
Upside / Downside -9.69%

Median Price-to-Sales Value

Revenue / Share (TTM)42.02
10Y Median PS Ratio1.65
Median PS Value 69.13
Live Price77.20
Price / Median PS -10.46%

Graham Formula Intrinsic Value

EPS (TTM)8.05
Growth Rate6.26%
Growth Multiplier17.42
AAA Bond Yield5.31%
Intrinsic Value 140.28
Live Price77.20
Upside / Downside 81.71%

Lynch Dividend Intrinsic Value

EPS (TTM)8.05
EPS Growth Rate6.26%
Dividend Yield8.74%
P/E Ratio9.59
Intrinsic Value 11.66
Live Price77.20
Upside / Downside -84.90%