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 Value5.18
Growth Rate5.04%
DCF Multiplier11.57
Intrinsic Value59.88
Live Price39.14
Upside / Downside 52.99%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.16
Live Price39.14
Upside / Downside -40.82%

DCF — Dividends

Base MetricDividends / Share
Base Value3.89
Growth Rate7.07%
DCF Multiplier13.21
Intrinsic Value51.38
Live Price39.14
Upside / Downside 31.28%

Projected FCF

6Y Avg FCF53,584,220.24
Growth Rate6.72%
Growth Multiple10.03
Intrinsic Value45.99
Live Price39.14
Upside / Downside 17.49%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price39.14
Upside / Downside —

Graham Number

EPS (TTM)3.08
Tangible Book / Share9.14
Graham Number25.17
Live Price39.14
Upside / Downside -35.69%

Median Price-to-Sales Value

Revenue / Share (TTM)78.10
10Y Median PS Ratio0.91
Median PS Value 71.00
Live Price39.14
Price / Median PS 81.40%

Graham Formula Intrinsic Value

EPS (TTM)3.08
Growth Rate5.24%
Growth Multiplier15.72
AAA Bond Yield5.31%
Intrinsic Value 48.46
Live Price39.14
Upside / Downside 23.80%

Lynch Dividend Intrinsic Value

EPS (TTM)3.08
EPS Growth Rate5.24%
Dividend Yield3.05%
P/E Ratio12.70
Intrinsic Value 3.26
Live Price39.14
Upside / Downside -91.68%