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 Value2.45
Growth Rate5.23%
DCF Multiplier11.71
Intrinsic Value28.74
Live Price118.95
Upside / Downside -75.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.12
Growth Rate18.19%
DCF Multiplier27.67
Intrinsic Value58.66
Live Price118.95
Upside / Downside -50.69%

DCF — Dividends

Base MetricDividends / Share
Base Value2.78
Growth Rate7.58%
DCF Multiplier13.65
Intrinsic Value38.00
Live Price118.95
Upside / Downside -68.05%

Projected FCF

6Y Avg FCF50,036,861.21
Growth Rate6.89%
Growth Multiple10.15
Intrinsic Value35.80
Live Price118.95
Upside / Downside -69.91%

Peter Lynch Fair Value

EPS (TTM)2.92
Growth Rate Used11.30%
PEG1.00
Fair Value33.00
Live Price118.95
Upside / Downside -72.25%

Graham Number

EPS (TTM)2.85
Tangible Book / Share7.25
Graham Number21.56
Live Price118.95
Upside / Downside -81.88%

Median Price-to-Sales Value

Revenue / Share (TTM)23.70
10Y Median PS Ratio1.60
Median PS Value 37.99
Live Price118.95
Price / Median PS -68.06%

Graham Formula Intrinsic Value

EPS (TTM)2.85
Growth Rate-0.55%
Growth Multiplier6.13
AAA Bond Yield5.31%
Intrinsic Value 17.46
Live Price118.95
Upside / Downside -85.32%

Lynch Dividend Intrinsic Value

EPS (TTM)2.85
EPS Growth Rate-0.55%
Dividend Yield0.24%
P/E Ratio41.75
Intrinsic Value -0.37
Live Price118.95
Upside / Downside -100.31%