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 Value32.20
Growth Rate9.38%
DCF Multiplier15.37
Intrinsic Value494.82
Live Price174.00
Upside / Downside 184.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value39.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value453.66
Live Price174.00
Upside / Downside 160.72%

DCF — Dividends

Base MetricDividends / Share
Base Value39.16
Growth Rate14.39%
DCF Multiplier21.45
Intrinsic Value840.17
Live Price174.00
Upside / Downside 382.86%

Projected FCF

6Y Avg FCF23,397,419.80
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value380.79
Live Price174.00
Upside / Downside 118.84%

Peter Lynch Fair Value

EPS (TTM)30.95
Growth Rate Used12.46%
PEG1.00
Fair Value385.49
Live Price174.00
Upside / Downside 121.55%

Graham Number

EPS (TTM)30.94
Tangible Book / Share62.43
Graham Number208.47
Live Price174.00
Upside / Downside 19.81%

Median Price-to-Sales Value

Revenue / Share (TTM)420.88
10Y Median PS Ratio0.38
Median PS Value 160.35
Live Price174.00
Price / Median PS -7.84%

Graham Formula Intrinsic Value

EPS (TTM)30.94
Growth Rate4.70%
Growth Multiplier14.83
AAA Bond Yield5.31%
Intrinsic Value 458.87
Live Price174.00
Upside / Downside 163.72%

Lynch Dividend Intrinsic Value

EPS (TTM)30.94
EPS Growth Rate4.70%
Dividend Yield6.95%
P/E Ratio5.62
Intrinsic Value 20.44
Live Price174.00
Upside / Downside -88.25%