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 Value3.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value42.34
Live Price102.67
Upside / Downside -58.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.94
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.48
Live Price102.67
Upside / Downside -55.71%

DCF — Dividends

Base MetricDividends / Share
Base Value3.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value41.64
Live Price102.67
Upside / Downside -59.44%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price102.67
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price102.67
Upside / Downside —

Graham Number

EPS (TTM)3.65
Tangible Book / Share—
Graham Number—
Live Price102.67
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)21.79
10Y Median PS Ratio4.22
Median PS Value 91.95
Live Price102.67
Price / Median PS -10.44%

Graham Formula Intrinsic Value

EPS (TTM)3.65
Growth Rate3.69%
Growth Multiplier13.16
AAA Bond Yield5.31%
Intrinsic Value 48.00
Live Price102.67
Upside / Downside -53.25%

Lynch Dividend Intrinsic Value

EPS (TTM)3.65
EPS Growth Rate3.69%
Dividend Yield0.40%
P/E Ratio28.14
Intrinsic Value 4.21
Live Price102.67
Upside / Downside -95.90%