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 Value2.79
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value87.13
Live Price276.31
Upside / Downside -68.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.20
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value68.75
Live Price276.31
Upside / Downside -75.12%

DCF — Dividends

Base MetricDividends / Share
Base Value6.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value74.85
Live Price276.31
Upside / Downside -72.91%

Projected FCF

6Y Avg FCF62,628,906.69
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value9.00
Live Price276.31
Upside / Downside -96.74%

Peter Lynch Fair Value

EPS (TTM)6.15
Growth Rate Used25.00%
PEG1.00
Fair Value153.75
Live Price276.31
Upside / Downside -44.36%

Graham Number

EPS (TTM)6.13
Tangible Book / Share—
Graham Number—
Live Price276.31
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)24.03
10Y Median PS Ratio12.61
Median PS Value 302.86
Live Price276.31
Price / Median PS 9.61%

Graham Formula Intrinsic Value

EPS (TTM)6.13
Growth Rate18.45%
Growth Multiplier37.62
AAA Bond Yield5.31%
Intrinsic Value 230.59
Live Price276.31
Upside / Downside -16.55%

Lynch Dividend Intrinsic Value

EPS (TTM)6.13
EPS Growth Rate18.45%
Dividend Yield0.41%
P/E Ratio45.07
Intrinsic Value 52.31
Live Price276.31
Upside / Downside -81.07%