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 Value3.16
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value98.85
Live Price62.70
Upside / Downside 57.66%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value15.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value180.17
Live Price62.70
Upside / Downside 187.36%

DCF — Dividends

Base MetricDividends / Share
Base Value3.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value39.42
Live Price62.70
Upside / Downside -37.13%

Projected FCF

6Y Avg FCF481,232,685.71
Growth Rate5.79%
Growth Multiple9.42
Intrinsic Value93.66
Live Price62.70
Upside / Downside 49.38%

Peter Lynch Fair Value

EPS (TTM)2.74
Growth Rate Used8.21%
PEG1.00
Fair Value22.49
Live Price62.70
Upside / Downside -64.14%

Graham Number

EPS (TTM)2.71
Tangible Book / Share—
Graham Number—
Live Price62.70
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)103.84
10Y Median PS Ratio0.93
Median PS Value 96.81
Live Price62.70
Price / Median PS 54.40%

Graham Formula Intrinsic Value

EPS (TTM)2.71
Growth Rate10.15%
Growth Multiplier23.87
AAA Bond Yield5.31%
Intrinsic Value 64.78
Live Price62.70
Upside / Downside 3.32%

Lynch Dividend Intrinsic Value

EPS (TTM)2.71
EPS Growth Rate10.15%
Dividend Yield1.66%
P/E Ratio23.10
Intrinsic Value 7.44
Live Price62.70
Upside / Downside -88.14%