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 Value18.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value217.81
Live Price105.00
Upside / Downside 107.43%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.21
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-13.99
Live Price105.00
Upside / Downside -113.32%

DCF — Dividends

Base MetricDividends / Share
Base Value23.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value273.24
Live Price105.00
Upside / Downside 160.23%

Projected FCF

6Y Avg FCF142,300,001.26
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value161.96
Live Price105.00
Upside / Downside 54.25%

Peter Lynch Fair Value

EPS (TTM)19.06
Growth Rate Used25.00%
PEG1.00
Fair Value476.50
Live Price105.00
Upside / Downside 353.81%

Graham Number

EPS (TTM)19.06
Tangible Book / Share91.25
Graham Number197.82
Live Price105.00
Upside / Downside 88.40%

Median Price-to-Sales Value

Revenue / Share (TTM)10.16
10Y Median PS Ratio34.30
Median PS Value 348.42
Live Price105.00
Price / Median PS 231.83%

Graham Formula Intrinsic Value

EPS (TTM)19.06
Growth Rate23.58%
Growth Multiplier46.13
AAA Bond Yield5.31%
Intrinsic Value 879.15
Live Price105.00
Upside / Downside 737.28%

Lynch Dividend Intrinsic Value

EPS (TTM)19.06
EPS Growth Rate23.58%
Dividend Yield6.67%
P/E Ratio5.51
Intrinsic Value 33.12
Live Price105.00
Upside / Downside -68.45%