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 Value43.62
Growth Rate14.27%
DCF Multiplier21.27
Intrinsic Value927.92
Live Price145.93
Upside / Downside 535.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value16.81
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value193.95
Live Price145.93
Upside / Downside 32.91%

DCF — Dividends

Base MetricDividends / Share
Base Value12.60
Growth Rate17.27%
DCF Multiplier26.03
Intrinsic Value327.85
Live Price145.93
Upside / Downside 124.66%

Projected FCF

6Y Avg FCF703,572,107.21
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value257.66
Live Price145.93
Upside / Downside 76.56%

Peter Lynch Fair Value

EPS (TTM)11.05
Growth Rate Used10.41%
PEG1.00
Fair Value114.99
Live Price145.93
Upside / Downside -21.20%

Graham Number

EPS (TTM)11.62
Tangible Book / Share90.78
Graham Number154.06
Live Price145.93
Upside / Downside 5.57%

Median Price-to-Sales Value

Revenue / Share (TTM)61.63
10Y Median PS Ratio2.40
Median PS Value 147.84
Live Price145.93
Price / Median PS 1.31%

Graham Formula Intrinsic Value

EPS (TTM)11.62
Growth Rate11.67%
Growth Multiplier26.38
AAA Bond Yield5.31%
Intrinsic Value 306.49
Live Price145.93
Upside / Downside 110.03%

Lynch Dividend Intrinsic Value

EPS (TTM)11.62
EPS Growth Rate11.67%
Dividend Yield1.67%
P/E Ratio12.56
Intrinsic Value 19.64
Live Price145.93
Upside / Downside -86.54%