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 Value2.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.21
Live Price86.22
Upside / Downside -69.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.92
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value33.68
Live Price86.22
Upside / Downside -60.93%

DCF — Dividends

Base MetricDividends / Share
Base Value2.32
Growth Rate8.69%
DCF Multiplier14.69
Intrinsic Value34.05
Live Price86.22
Upside / Downside -60.50%

Projected FCF

6Y Avg FCF497,877,415.71
Growth Rate13.39%
Growth Multiple15.76
Intrinsic Value56.88
Live Price86.22
Upside / Downside -34.03%

Peter Lynch Fair Value

EPS (TTM)2.16
Growth Rate Used5.77%
PEG1.00
Fair Value12.47
Live Price86.22
Upside / Downside -85.54%

Graham Number

EPS (TTM)2.13
Tangible Book / Share—
Graham Number—
Live Price86.22
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)22.52
10Y Median PS Ratio4.52
Median PS Value 101.76
Live Price86.22
Price / Median PS 18.03%

Graham Formula Intrinsic Value

EPS (TTM)2.13
Growth Rate9.30%
Growth Multiplier22.46
AAA Bond Yield5.31%
Intrinsic Value 47.89
Live Price86.22
Upside / Downside -44.46%

Lynch Dividend Intrinsic Value

EPS (TTM)2.13
EPS Growth Rate9.30%
Dividend Yield0.53%
P/E Ratio40.44
Intrinsic Value 8.49
Live Price86.22
Upside / Downside -90.15%