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 Value2.70
Growth Rate6.29%
DCF Multiplier12.55
Intrinsic Value33.84
Live Price37.88
Upside / Downside -10.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.08
Live Price37.88
Upside / Downside -15.32%

DCF — Dividends

Base MetricDividends / Share
Base Value2.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.66
Live Price37.88
Upside / Downside -24.34%

Projected FCF

6Y Avg FCF474,193,712.86
Growth Rate6.26%
Growth Multiple9.72
Intrinsic Value36.58
Live Price37.88
Upside / Downside -3.43%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price37.88
Upside / Downside —

Graham Number

EPS (TTM)2.72
Tangible Book / Share—
Graham Number—
Live Price37.88
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)20.42
10Y Median PS Ratio2.07
Median PS Value 42.18
Live Price37.88
Price / Median PS 11.35%

Graham Formula Intrinsic Value

EPS (TTM)2.72
Growth Rate4.13%
Growth Multiplier13.88
AAA Bond Yield5.31%
Intrinsic Value 37.83
Live Price37.88
Upside / Downside -0.13%

Lynch Dividend Intrinsic Value

EPS (TTM)2.72
EPS Growth Rate4.13%
Dividend Yield0.26%
P/E Ratio13.90
Intrinsic Value 1.67
Live Price37.88
Upside / Downside -95.60%