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 Value2.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.89
Live Price58.64
Upside / Downside -57.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-7.54
Live Price58.64
Upside / Downside -112.86%

DCF — Dividends

Base MetricDividends / Share
Base Value2.90
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value33.48
Live Price58.64
Upside / Downside -42.90%

Projected FCF

6Y Avg FCF1,275,833.51
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value6.90
Live Price58.64
Upside / Downside -88.23%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price58.64
Upside / Downside —

Graham Number

EPS (TTM)2.17
Tangible Book / Share5.96
Graham Number17.06
Live Price58.64
Upside / Downside -70.90%

Median Price-to-Sales Value

Revenue / Share (TTM)7.20
10Y Median PS Ratio1.83
Median PS Value 13.19
Live Price58.64
Price / Median PS -77.51%

Graham Formula Intrinsic Value

EPS (TTM)2.17
Growth Rate5.29%
Growth Multiplier15.81
AAA Bond Yield5.31%
Intrinsic Value 34.30
Live Price58.64
Upside / Downside -41.51%

Lynch Dividend Intrinsic Value

EPS (TTM)2.17
EPS Growth Rate5.29%
Dividend Yield1.71%
P/E Ratio27.03
Intrinsic Value 4.11
Live Price58.64
Upside / Downside -92.99%