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 Value11.00
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value343.78
Live Price93.69
Upside / Downside 266.93%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value15.26
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value476.78
Live Price93.69
Upside / Downside 408.89%

DCF — Dividends

Base MetricDividends / Share
Base Value10.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value115.87
Live Price93.69
Upside / Downside 23.68%

Projected FCF

6Y Avg FCF162,825,457.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value138.63
Live Price93.69
Upside / Downside 47.97%

Peter Lynch Fair Value

EPS (TTM)11.30
Growth Rate Used12.94%
PEG1.00
Fair Value146.19
Live Price93.69
Upside / Downside 56.04%

Graham Number

EPS (TTM)11.15
Tangible Book / Share45.41
Graham Number106.73
Live Price93.69
Upside / Downside 13.92%

Median Price-to-Sales Value

Revenue / Share (TTM)135.58
10Y Median PS Ratio0.95
Median PS Value 128.33
Live Price93.69
Price / Median PS 36.97%

Graham Formula Intrinsic Value

EPS (TTM)11.15
Growth Rate7.09%
Growth Multiplier18.79
AAA Bond Yield5.31%
Intrinsic Value 209.45
Live Price93.69
Upside / Downside 123.56%

Lynch Dividend Intrinsic Value

EPS (TTM)11.15
EPS Growth Rate7.09%
Dividend Yield0.31%
P/E Ratio8.41
Intrinsic Value 6.99
Live Price93.69
Upside / Downside -92.54%