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 Value5.71
Growth Rate19.33%
DCF Multiplier29.88
Intrinsic Value170.59
Live Price159.30
Upside / Downside 7.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.77
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value211.54
Live Price159.30
Upside / Downside 32.79%

DCF — Dividends

Base MetricDividends / Share
Base Value5.81
Growth Rate8.29%
DCF Multiplier14.31
Intrinsic Value83.08
Live Price159.30
Upside / Downside -47.85%

Projected FCF

6Y Avg FCF426,836,385.31
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value112.46
Live Price159.30
Upside / Downside -29.40%

Peter Lynch Fair Value

EPS (TTM)5.90
Growth Rate Used20.15%
PEG1.00
Fair Value118.89
Live Price159.30
Upside / Downside -25.37%

Graham Number

EPS (TTM)5.86
Tangible Book / Share9.72
Graham Number35.80
Live Price159.30
Upside / Downside -77.53%

Median Price-to-Sales Value

Revenue / Share (TTM)38.20
10Y Median PS Ratio1.70
Median PS Value 65.08
Live Price159.30
Price / Median PS -59.14%

Graham Formula Intrinsic Value

EPS (TTM)5.86
Growth Rate6.13%
Growth Multiplier17.20
AAA Bond Yield5.31%
Intrinsic Value 100.84
Live Price159.30
Upside / Downside -36.69%

Lynch Dividend Intrinsic Value

EPS (TTM)5.86
EPS Growth Rate6.13%
Dividend Yield0.42%
P/E Ratio27.17
Intrinsic Value 10.47
Live Price159.30
Upside / Downside -93.43%