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 Value1.30
Growth Rate16.77%
DCF Multiplier25.17
Intrinsic Value32.82
Live Price12.90
Upside / Downside 154.40%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.93
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value29.21
Live Price12.90
Upside / Downside 126.47%

DCF — Dividends

Base MetricDividends / Share
Base Value2.37
Growth Rate8.83%
DCF Multiplier14.83
Intrinsic Value35.14
Live Price12.90
Upside / Downside 172.38%

Projected FCF

6Y Avg FCF740,384,947.91
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value17.80
Live Price12.90
Upside / Downside 37.96%

Peter Lynch Fair Value

EPS (TTM)1.59
Growth Rate Used25.00%
PEG1.00
Fair Value39.64
Live Price12.90
Upside / Downside 207.27%

Graham Number

EPS (TTM)1.57
Tangible Book / Share5.56
Graham Number14.01
Live Price12.90
Upside / Downside 8.60%

Median Price-to-Sales Value

Revenue / Share (TTM)15.65
10Y Median PS Ratio0.89
Median PS Value 13.91
Live Price12.90
Price / Median PS 7.83%

Graham Formula Intrinsic Value

EPS (TTM)1.57
Growth Rate20.35%
Growth Multiplier40.77
AAA Bond Yield5.31%
Intrinsic Value 64.17
Live Price12.90
Upside / Downside 397.43%

Lynch Dividend Intrinsic Value

EPS (TTM)1.57
EPS Growth Rate20.35%
Dividend Yield7.70%
P/E Ratio8.20
Intrinsic Value 3.71
Live Price12.90
Upside / Downside -71.25%