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 Value26.73
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value835.16
Live Price122.50
Upside / Downside 581.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value31.11
Growth Rate9.11%
DCF Multiplier15.10
Intrinsic Value469.83
Live Price122.50
Upside / Downside 283.54%

DCF — Dividends

Base MetricDividends / Share
Base Value30.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value346.20
Live Price122.50
Upside / Downside 182.61%

Projected FCF

6Y Avg FCF32,246,054.00
Growth Rate8.49%
Growth Multiple11.31
Intrinsic Value257.03
Live Price122.50
Upside / Downside 109.82%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price122.50
Upside / Downside —

Graham Number

EPS (TTM)24.91
Tangible Book / Share48.55
Graham Number164.96
Live Price122.50
Upside / Downside 34.66%

Median Price-to-Sales Value

Revenue / Share (TTM)563.30
10Y Median PS Ratio0.23
Median PS Value 130.23
Live Price122.50
Price / Median PS 6.31%

Graham Formula Intrinsic Value

EPS (TTM)24.91
Growth Rate-4.14%
Growth Multiplier0.19
AAA Bond Yield5.31%
Intrinsic Value 4.71
Live Price122.50
Upside / Downside -96.16%

Lynch Dividend Intrinsic Value

EPS (TTM)24.91
EPS Growth Rate-4.14%
Dividend Yield6.70%
P/E Ratio4.92
Intrinsic Value 3.11
Live Price122.50
Upside / Downside -97.46%