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 Value2.63
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value82.32
Live Price106.26
Upside / Downside -22.53%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.73
Growth Rate16.08%
DCF Multiplier24.01
Intrinsic Value113.65
Live Price106.26
Upside / Downside 6.96%

DCF — Dividends

Base MetricDividends / Share
Base Value3.02
Growth Rate6.58%
DCF Multiplier12.79
Intrinsic Value38.64
Live Price106.26
Upside / Downside -63.63%

Projected FCF

6Y Avg FCF681,061,881.44
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value77.25
Live Price106.26
Upside / Downside -27.30%

Peter Lynch Fair Value

EPS (TTM)2.96
Growth Rate Used14.49%
PEG1.00
Fair Value42.91
Live Price106.26
Upside / Downside -59.62%

Graham Number

EPS (TTM)2.93
Tangible Book / Share9.09
Graham Number24.48
Live Price106.26
Upside / Downside -76.96%

Median Price-to-Sales Value

Revenue / Share (TTM)9.28
10Y Median PS Ratio14.44
Median PS Value 134.02
Live Price106.26
Price / Median PS 26.13%

Graham Formula Intrinsic Value

EPS (TTM)2.93
Growth Rate7.94%
Growth Multiplier20.20
AAA Bond Yield5.31%
Intrinsic Value 59.19
Live Price106.26
Upside / Downside -44.29%

Lynch Dividend Intrinsic Value

EPS (TTM)2.93
EPS Growth Rate7.94%
Dividend Yield0.43%
P/E Ratio36.25
Intrinsic Value 8.91
Live Price106.26
Upside / Downside -91.62%