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 Value0.96
Growth Rate7.82%
DCF Multiplier13.87
Intrinsic Value13.36
Live Price9.83
Upside / Downside 35.94%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.64
Growth Rate10.67%
DCF Multiplier16.75
Intrinsic Value27.51
Live Price9.83
Upside / Downside 179.88%

DCF — Dividends

Base MetricDividends / Share
Base Value1.60
Growth Rate12.97%
DCF Multiplier19.50
Intrinsic Value31.26
Live Price9.83
Upside / Downside 217.96%

Projected FCF

6Y Avg FCF868,217,934.07
Growth Rate6.93%
Growth Multiple10.17
Intrinsic Value19.31
Live Price9.83
Upside / Downside 96.41%

Peter Lynch Fair Value

EPS (TTM)0.97
Growth Rate Used5.45%
PEG1.00
Fair Value5.28
Live Price9.83
Upside / Downside -46.25%

Graham Number

EPS (TTM)0.96
Tangible Book / Share3.60
Graham Number8.82
Live Price9.83
Upside / Downside -10.27%

Median Price-to-Sales Value

Revenue / Share (TTM)8.16
10Y Median PS Ratio0.86
Median PS Value 7.04
Live Price9.83
Price / Median PS -28.35%

Graham Formula Intrinsic Value

EPS (TTM)0.96
Growth Rate3.65%
Growth Multiplier13.09
AAA Bond Yield5.31%
Intrinsic Value 12.60
Live Price9.83
Upside / Downside 28.16%

Lynch Dividend Intrinsic Value

EPS (TTM)0.96
EPS Growth Rate3.65%
Dividend Yield7.74%
P/E Ratio10.22
Intrinsic Value 1.12
Live Price9.83
Upside / Downside -88.57%