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 Value2.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.39
Live Price112.50
Upside / Downside -73.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value48.14
Live Price112.50
Upside / Downside -57.21%

DCF — Dividends

Base MetricDividends / Share
Base Value2.03
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.41
Live Price112.50
Upside / Downside -79.19%

Projected FCF

6Y Avg FCF642,266,590.41
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value97.91
Live Price112.50
Upside / Downside -12.97%

Peter Lynch Fair Value

EPS (TTM)1.99
Growth Rate Used8.18%
PEG1.00
Fair Value16.32
Live Price112.50
Upside / Downside -85.49%

Graham Number

EPS (TTM)2.00
Tangible Book / Share—
Graham Number—
Live Price112.50
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)23.59
10Y Median PS Ratio4.00
Median PS Value 94.43
Live Price112.50
Price / Median PS -16.06%

Graham Formula Intrinsic Value

EPS (TTM)2.00
Growth Rate-3.40%
Growth Multiplier1.40
AAA Bond Yield5.31%
Intrinsic Value 2.80
Live Price112.50
Upside / Downside -97.51%

Lynch Dividend Intrinsic Value

EPS (TTM)2.00
EPS Growth Rate-3.40%
Dividend Yield0.25%
P/E Ratio56.30
Intrinsic Value -3.55
Live Price112.50
Upside / Downside -103.15%