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 Value7.15
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value223.48
Live Price259.79
Upside / Downside -13.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.19
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value162.18
Live Price259.79
Upside / Downside -37.57%

DCF — Dividends

Base MetricDividends / Share
Base Value6.72
Growth Rate6.81%
DCF Multiplier12.99
Intrinsic Value87.28
Live Price259.79
Upside / Downside -66.40%

Projected FCF

6Y Avg FCF374,608,781.43
Growth Rate9.42%
Growth Multiple12.04
Intrinsic Value91.13
Live Price259.79
Upside / Downside -64.92%

Peter Lynch Fair Value

EPS (TTM)6.79
Growth Rate Used13.54%
PEG1.00
Fair Value91.97
Live Price259.79
Upside / Downside -64.60%

Graham Number

EPS (TTM)6.73
Tangible Book / Share40.14
Graham Number77.96
Live Price259.79
Upside / Downside -69.99%

Median Price-to-Sales Value

Revenue / Share (TTM)41.30
10Y Median PS Ratio6.17
Median PS Value 254.65
Live Price259.79
Price / Median PS -1.98%

Graham Formula Intrinsic Value

EPS (TTM)6.73
Growth Rate7.96%
Growth Multiplier20.23
AAA Bond Yield5.31%
Intrinsic Value 136.18
Live Price259.79
Upside / Downside -47.58%

Lynch Dividend Intrinsic Value

EPS (TTM)6.73
EPS Growth Rate7.96%
Dividend Yield0.32%
P/E Ratio38.60
Intrinsic Value 21.55
Live Price259.79
Upside / Downside -91.71%