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 Value13.08
Growth Rate16.19%
DCF Multiplier24.19
Intrinsic Value316.43
Live Price550.39
Upside / Downside -42.51%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value112.40
Live Price550.39
Upside / Downside -79.58%

DCF — Dividends

Base MetricDividends / Share
Base Value14.04
Growth Rate8.45%
DCF Multiplier14.46
Intrinsic Value202.97
Live Price550.39
Upside / Downside -63.12%

Projected FCF

6Y Avg FCF466,185,503.36
Growth Rate7.91%
Growth Multiple10.87
Intrinsic Value92.54
Live Price550.39
Upside / Downside -83.19%

Peter Lynch Fair Value

EPS (TTM)13.09
Growth Rate Used13.83%
PEG1.00
Fair Value181.10
Live Price550.39
Upside / Downside -67.10%

Graham Number

EPS (TTM)13.08
Tangible Book / Share13.65
Graham Number63.37
Live Price550.39
Upside / Downside -88.49%

Median Price-to-Sales Value

Revenue / Share (TTM)45.54
10Y Median PS Ratio7.30
Median PS Value 332.48
Live Price550.39
Price / Median PS -39.59%

Graham Formula Intrinsic Value

EPS (TTM)13.08
Growth Rate9.82%
Growth Multiplier23.32
AAA Bond Yield5.31%
Intrinsic Value 304.95
Live Price550.39
Upside / Downside -44.59%

Lynch Dividend Intrinsic Value

EPS (TTM)13.08
EPS Growth Rate9.82%
Dividend Yield0.47%
P/E Ratio42.08
Intrinsic Value 56.78
Live Price550.39
Upside / Downside -89.68%