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 Value7.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value86.44
Live Price265.12
Upside / Downside -67.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-9.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-106.48
Live Price265.12
Upside / Downside -140.16%

DCF — Dividends

Base MetricDividends / Share
Base Value8.13
Growth Rate7.40%
DCF Multiplier13.49
Intrinsic Value109.74
Live Price265.12
Upside / Downside -58.61%

Projected FCF

6Y Avg FCF61,547,392.91
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value45.99
Live Price265.12
Upside / Downside -82.65%

Peter Lynch Fair Value

EPS (TTM)7.29
Growth Rate Used8.81%
PEG1.00
Fair Value64.21
Live Price265.12
Upside / Downside -75.78%

Graham Number

EPS (TTM)7.29
Tangible Book / Share51.76
Graham Number92.14
Live Price265.12
Upside / Downside -65.24%

Median Price-to-Sales Value

Revenue / Share (TTM)13.01
10Y Median PS Ratio13.21
Median PS Value 171.81
Live Price265.12
Price / Median PS -35.19%

Graham Formula Intrinsic Value

EPS (TTM)7.29
Growth Rate7.42%
Growth Multiplier19.33
AAA Bond Yield5.31%
Intrinsic Value 141.04
Live Price265.12
Upside / Downside -46.80%

Lynch Dividend Intrinsic Value

EPS (TTM)7.29
EPS Growth Rate7.42%
Dividend Yield0.66%
P/E Ratio36.34
Intrinsic Value 21.46
Live Price265.12
Upside / Downside -91.91%