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 Value7.92
Growth Rate12.61%
DCF Multiplier19.04
Intrinsic Value150.75
Live Price111.13
Upside / Downside 35.65%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.64
Growth Rate9.33%
DCF Multiplier15.32
Intrinsic Value147.66
Live Price111.13
Upside / Downside 32.87%

DCF — Dividends

Base MetricDividends / Share
Base Value8.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value95.87
Live Price111.13
Upside / Downside -13.73%

Projected FCF

6Y Avg FCF538,709,757.14
Growth Rate4.95%
Growth Multiple8.90
Intrinsic Value127.18
Live Price111.13
Upside / Downside 14.44%

Peter Lynch Fair Value

EPS (TTM)7.87
Growth Rate Used9.85%
PEG1.00
Fair Value77.48
Live Price111.13
Upside / Downside -30.28%

Graham Number

EPS (TTM)7.79
Tangible Book / Share—
Graham Number—
Live Price111.13
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)154.33
10Y Median PS Ratio0.76
Median PS Value 117.10
Live Price111.13
Price / Median PS 5.37%

Graham Formula Intrinsic Value

EPS (TTM)7.79
Growth Rate5.18%
Growth Multiplier15.63
AAA Bond Yield5.31%
Intrinsic Value 121.74
Live Price111.13
Upside / Downside 9.55%

Lynch Dividend Intrinsic Value

EPS (TTM)7.79
EPS Growth Rate5.18%
Dividend Yield1.34%
P/E Ratio14.27
Intrinsic Value 7.27
Live Price111.13
Upside / Downside -93.45%