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 Value3.65
Growth Rate15.08%
DCF Multiplier22.47
Intrinsic Value82.12
Live Price82.97
Upside / Downside -1.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.28
Growth Rate12.18%
DCF Multiplier18.51
Intrinsic Value79.17
Live Price82.97
Upside / Downside -4.58%

DCF — Dividends

Base MetricDividends / Share
Base Value4.47
Growth Rate11.80%
DCF Multiplier18.05
Intrinsic Value80.72
Live Price82.97
Upside / Downside -2.72%

Projected FCF

6Y Avg FCF586,714,292.26
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value44.28
Live Price82.97
Upside / Downside -46.63%

Peter Lynch Fair Value

EPS (TTM)3.75
Growth Rate Used12.70%
PEG1.00
Fair Value47.62
Live Price82.97
Upside / Downside -42.61%

Graham Number

EPS (TTM)3.69
Tangible Book / Share—
Graham Number—
Live Price82.97
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)29.65
10Y Median PS Ratio2.52
Median PS Value 74.81
Live Price82.97
Price / Median PS -9.83%

Graham Formula Intrinsic Value

EPS (TTM)3.69
Growth Rate8.18%
Growth Multiplier20.59
AAA Bond Yield5.31%
Intrinsic Value 76.07
Live Price82.97
Upside / Downside -8.31%

Lynch Dividend Intrinsic Value

EPS (TTM)3.69
EPS Growth Rate8.18%
Dividend Yield1.49%
P/E Ratio22.46
Intrinsic Value 8.05
Live Price82.97
Upside / Downside -90.29%