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 Value1.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.32
Live Price57.53
Upside / Downside -73.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-9.28
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-290.04
Live Price57.53
Upside / Downside -604.15%

DCF — Dividends

Base MetricDividends / Share
Base Value1.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.25
Live Price57.53
Upside / Downside -78.71%

Projected FCF

6Y Avg FCF-1,209,789,052.31
Growth Rate6.43%
Growth Multiple9.84
Intrinsic Value-30.12
Live Price57.53
Upside / Downside -152.36%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price57.53
Upside / Downside —

Graham Number

EPS (TTM)1.01
Tangible Book / Share39.62
Graham Number30.00
Live Price57.53
Upside / Downside -47.85%

Median Price-to-Sales Value

Revenue / Share (TTM)30.46
10Y Median PS Ratio0.22
Median PS Value 6.58
Live Price57.53
Price / Median PS -88.56%

Graham Formula Intrinsic Value

EPS (TTM)1.01
Growth Rate-27.44%
Growth Multiplier-38.43
AAA Bond Yield5.31%
Intrinsic Value -38.70
Live Price57.53
Upside / Downside -167.27%

Lynch Dividend Intrinsic Value

EPS (TTM)1.01
EPS Growth Rate-27.44%
Dividend Yield0.31%
P/E Ratio57.13
Intrinsic Value -15.53
Live Price57.53
Upside / Downside -127.00%