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 Value2.80
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.29
Live Price51.75
Upside / Downside -37.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.10
Growth Rate19.31%
DCF Multiplier29.83
Intrinsic Value62.64
Live Price51.75
Upside / Downside 21.03%

DCF — Dividends

Base MetricDividends / Share
Base Value3.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value39.66
Live Price51.75
Upside / Downside -23.35%

Projected FCF

6Y Avg FCF1,668,882,200.00
Growth Rate7.67%
Growth Multiple10.70
Intrinsic Value31.52
Live Price51.75
Upside / Downside -39.09%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price51.75
Upside / Downside —

Graham Number

EPS (TTM)2.90
Tangible Book / Share7.96
Graham Number22.80
Live Price51.75
Upside / Downside -55.95%

Median Price-to-Sales Value

Revenue / Share (TTM)27.84
10Y Median PS Ratio0.90
Median PS Value 25.05
Live Price51.75
Price / Median PS -51.59%

Graham Formula Intrinsic Value

EPS (TTM)2.90
Growth Rate-4.69%
Growth Multiplier-0.72
AAA Bond Yield5.31%
Intrinsic Value -2.10
Live Price51.75
Upside / Downside -104.06%

Lynch Dividend Intrinsic Value

EPS (TTM)2.90
EPS Growth Rate-4.69%
Dividend Yield1.73%
P/E Ratio17.82
Intrinsic Value -1.53
Live Price51.75
Upside / Downside -102.95%