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 Value0.89
Growth Rate15.69%
DCF Multiplier23.41
Intrinsic Value20.78
Live Price37.27
Upside / Downside -44.25%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.64
Growth Rate16.26%
DCF Multiplier24.31
Intrinsic Value39.84
Live Price37.27
Upside / Downside 6.88%

DCF — Dividends

Base MetricDividends / Share
Base Value1.05
Growth Rate16.16%
DCF Multiplier24.15
Intrinsic Value25.40
Live Price37.27
Upside / Downside -31.85%

Projected FCF

6Y Avg FCF382,951,302.77
Growth Rate14.08%
Growth Multiple16.51
Intrinsic Value28.91
Live Price37.27
Upside / Downside -22.44%

Peter Lynch Fair Value

EPS (TTM)0.94
Growth Rate Used12.38%
PEG1.00
Fair Value11.68
Live Price37.27
Upside / Downside -68.67%

Graham Number

EPS (TTM)0.92
Tangible Book / Share—
Graham Number—
Live Price37.27
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)17.86
10Y Median PS Ratio1.73
Median PS Value 30.84
Live Price37.27
Price / Median PS -17.26%

Graham Formula Intrinsic Value

EPS (TTM)0.92
Growth Rate14.71%
Growth Multiplier31.42
AAA Bond Yield5.31%
Intrinsic Value 29.05
Live Price37.27
Upside / Downside -22.05%

Lynch Dividend Intrinsic Value

EPS (TTM)0.92
EPS Growth Rate14.71%
Dividend Yield0.65%
P/E Ratio40.31
Intrinsic Value 5.75
Live Price37.27
Upside / Downside -84.58%