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 Value5.90
Growth Rate17.09%
DCF Multiplier25.71
Intrinsic Value151.76
Live Price72.41
Upside / Downside 109.59%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value11.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value136.75
Live Price72.41
Upside / Downside 88.85%

DCF — Dividends

Base MetricDividends / Share
Base Value8.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value99.98
Live Price72.41
Upside / Downside 38.07%

Projected FCF

6Y Avg FCF473,989,000.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value106.88
Live Price72.41
Upside / Downside 47.61%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price72.41
Upside / Downside —

Graham Number

EPS (TTM)6.08
Tangible Book / Share—
Graham Number—
Live Price72.41
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)58.68
10Y Median PS Ratio0.91
Median PS Value 53.62
Live Price72.41
Price / Median PS -25.95%

Graham Formula Intrinsic Value

EPS (TTM)6.08
Growth Rate7.89%
Growth Multiplier20.13
AAA Bond Yield5.31%
Intrinsic Value 122.36
Live Price72.41
Upside / Downside 68.98%

Lynch Dividend Intrinsic Value

EPS (TTM)6.08
EPS Growth Rate7.89%
Dividend Yield4.62%
P/E Ratio11.91
Intrinsic Value 9.12
Live Price72.41
Upside / Downside -87.41%