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 Value4.00
Growth Rate14.19%
DCF Multiplier21.17
Intrinsic Value84.76
Live Price71.32
Upside / Downside 18.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.99
Growth Rate12.47%
DCF Multiplier18.87
Intrinsic Value75.21
Live Price71.32
Upside / Downside 5.46%

DCF — Dividends

Base MetricDividends / Share
Base Value4.63
Growth Rate16.31%
DCF Multiplier24.39
Intrinsic Value112.91
Live Price71.32
Upside / Downside 58.31%

Projected FCF

6Y Avg FCF921,522,800.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value35.79
Live Price71.32
Upside / Downside -49.82%

Peter Lynch Fair Value

EPS (TTM)3.93
Growth Rate Used8.52%
PEG1.00
Fair Value33.49
Live Price71.32
Upside / Downside -53.05%

Graham Number

EPS (TTM)3.89
Tangible Book / Share—
Graham Number—
Live Price71.32
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)35.75
10Y Median PS Ratio1.86
Median PS Value 66.64
Live Price71.32
Price / Median PS -6.56%

Graham Formula Intrinsic Value

EPS (TTM)3.89
Growth Rate7.22%
Growth Multiplier19.01
AAA Bond Yield5.31%
Intrinsic Value 73.98
Live Price71.32
Upside / Downside 3.73%

Lynch Dividend Intrinsic Value

EPS (TTM)3.89
EPS Growth Rate7.22%
Dividend Yield1.72%
P/E Ratio18.33
Intrinsic Value 6.40
Live Price71.32
Upside / Downside -91.03%