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 Value5.99
Growth Rate8.17%
DCF Multiplier14.20
Intrinsic Value84.98
Live Price333.06
Upside / Downside -74.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.54
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value63.98
Live Price333.06
Upside / Downside -80.79%

DCF — Dividends

Base MetricDividends / Share
Base Value7.36
Growth Rate10.08%
DCF Multiplier16.10
Intrinsic Value118.46
Live Price333.06
Upside / Downside -64.43%

Projected FCF

6Y Avg FCF334,390,893.51
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value129.12
Live Price333.06
Upside / Downside -61.23%

Peter Lynch Fair Value

EPS (TTM)7.42
Growth Rate Used10.85%
PEG1.00
Fair Value80.49
Live Price333.06
Upside / Downside -75.83%

Graham Number

EPS (TTM)7.20
Tangible Book / Share21.27
Graham Number58.70
Live Price333.06
Upside / Downside -82.37%

Median Price-to-Sales Value

Revenue / Share (TTM)58.10
10Y Median PS Ratio2.37
Median PS Value 137.89
Live Price333.06
Price / Median PS -58.60%

Graham Formula Intrinsic Value

EPS (TTM)7.20
Growth Rate8.41%
Growth Multiplier20.99
AAA Bond Yield5.31%
Intrinsic Value 151.13
Live Price333.06
Upside / Downside -54.62%

Lynch Dividend Intrinsic Value

EPS (TTM)7.20
EPS Growth Rate8.41%
Dividend Yield0.32%
P/E Ratio46.25
Intrinsic Value 29.13
Live Price333.06
Upside / Downside -91.25%