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 Value0.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.63
Live Price68.67
Upside / Downside -91.81%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.42
Growth Rate8.40%
DCF Multiplier14.41
Intrinsic Value20.47
Live Price68.67
Upside / Downside -70.19%

DCF — Dividends

Base MetricDividends / Share
Base Value0.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.66
Live Price68.67
Upside / Downside -87.39%

Projected FCF

6Y Avg FCF263,695,040.49
Growth Rate6.98%
Growth Multiple10.21
Intrinsic Value26.81
Live Price68.67
Upside / Downside -60.96%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price68.67
Upside / Downside —

Graham Number

EPS (TTM)0.49
Tangible Book / Share4.04
Graham Number6.67
Live Price68.67
Upside / Downside -90.28%

Median Price-to-Sales Value

Revenue / Share (TTM)7.71
10Y Median PS Ratio10.67
Median PS Value 82.29
Live Price68.67
Price / Median PS 19.83%

Graham Formula Intrinsic Value

EPS (TTM)0.49
Growth Rate7.50%
Growth Multiplier19.48
AAA Bond Yield5.31%
Intrinsic Value 9.63
Live Price68.67
Upside / Downside -85.97%

Lynch Dividend Intrinsic Value

EPS (TTM)0.49
EPS Growth Rate7.50%
Dividend Yield0.46%
P/E Ratio138.88
Intrinsic Value 5.47
Live Price68.67
Upside / Downside -92.03%