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 Value15.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value173.27
Live Price206.34
Upside / Downside -16.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value20.51
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value640.88
Live Price206.34
Upside / Downside 210.60%

DCF — Dividends

Base MetricDividends / Share
Base Value18.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value210.28
Live Price206.34
Upside / Downside 1.91%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price206.34
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price206.34
Upside / Downside —

Graham Number

EPS (TTM)16.55
Tangible Book / Share1.27
Graham Number21.76
Live Price206.34
Upside / Downside -89.45%

Median Price-to-Sales Value

Revenue / Share (TTM)52.28
10Y Median PS Ratio0.79
Median PS Value 41.42
Live Price206.34
Price / Median PS -79.93%

Graham Formula Intrinsic Value

EPS (TTM)16.55
Growth Rate11.28%
Growth Multiplier25.74
AAA Bond Yield5.31%
Intrinsic Value 425.87
Live Price206.34
Upside / Downside 106.39%

Lynch Dividend Intrinsic Value

EPS (TTM)16.55
EPS Growth Rate11.28%
Dividend Yield1.81%
P/E Ratio12.47
Intrinsic Value 27.26
Live Price206.34
Upside / Downside -86.79%