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 Value1.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.04
Live Price51.58
Upside / Downside -61.15%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.17
Live Price51.58
Upside / Downside -68.65%

DCF — Dividends

Base MetricDividends / Share
Base Value3.25
Growth Rate9.23%
DCF Multiplier15.22
Intrinsic Value49.42
Live Price51.58
Upside / Downside -4.19%

Projected FCF

6Y Avg FCF-8,654,944.66
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value37.62
Live Price51.58
Upside / Downside -27.07%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price51.58
Upside / Downside —

Graham Number

EPS (TTM)1.98
Tangible Book / Share48.35
Graham Number46.41
Live Price51.58
Upside / Downside -10.03%

Median Price-to-Sales Value

Revenue / Share (TTM)100.63
10Y Median PS Ratio0.95
Median PS Value 95.19
Live Price51.58
Price / Median PS 84.55%

Graham Formula Intrinsic Value

EPS (TTM)1.98
Growth Rate4.48%
Growth Multiplier14.47
AAA Bond Yield5.31%
Intrinsic Value 28.60
Live Price51.58
Upside / Downside -44.56%

Lynch Dividend Intrinsic Value

EPS (TTM)1.98
EPS Growth Rate4.48%
Dividend Yield2.94%
P/E Ratio26.10
Intrinsic Value 3.84
Live Price51.58
Upside / Downside -92.56%