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 Value20.96
Growth Rate6.02%
DCF Multiplier12.33
Intrinsic Value258.43
Live Price75.02
Upside / Downside 244.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.13
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value160.17
Live Price75.02
Upside / Downside 113.50%

DCF — Dividends

Base MetricDividends / Share
Base Value5.74
Growth Rate9.90%
DCF Multiplier15.91
Intrinsic Value91.35
Live Price75.02
Upside / Downside 21.77%

Projected FCF

6Y Avg FCF35,890,258.11
Growth Rate12.04%
Growth Multiple14.38
Intrinsic Value114.27
Live Price75.02
Upside / Downside 52.31%

Peter Lynch Fair Value

EPS (TTM)6.04
Growth Rate Used7.41%
PEG1.00
Fair Value44.73
Live Price75.02
Upside / Downside -40.38%

Graham Number

EPS (TTM)6.02
Tangible Book / Share52.01
Graham Number83.93
Live Price75.02
Upside / Downside 11.88%

Median Price-to-Sales Value

Revenue / Share (TTM)24.45
10Y Median PS Ratio3.87
Median PS Value 94.73
Live Price75.02
Price / Median PS 26.27%

Graham Formula Intrinsic Value

EPS (TTM)6.02
Growth Rate9.78%
Growth Multiplier23.25
AAA Bond Yield5.31%
Intrinsic Value 139.94
Live Price75.02
Upside / Downside 86.54%

Lynch Dividend Intrinsic Value

EPS (TTM)6.02
EPS Growth Rate9.78%
Dividend Yield0.63%
P/E Ratio12.46
Intrinsic Value 7.87
Live Price75.02
Upside / Downside -89.50%