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 Value4.98
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value155.73
Live Price67.97
Upside / Downside 129.12%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.20
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value162.40
Live Price67.97
Upside / Downside 138.93%

DCF — Dividends

Base MetricDividends / Share
Base Value5.71
Growth Rate13.93%
DCF Multiplier20.80
Intrinsic Value118.80
Live Price67.97
Upside / Downside 74.78%

Projected FCF

6Y Avg FCF306,159,730.74
Growth Rate14.99%
Growth Multiple17.56
Intrinsic Value130.96
Live Price67.97
Upside / Downside 92.67%

Peter Lynch Fair Value

EPS (TTM)5.01
Growth Rate Used15.16%
PEG1.00
Fair Value75.95
Live Price67.97
Upside / Downside 11.74%

Graham Number

EPS (TTM)4.99
Tangible Book / Share17.88
Graham Number44.81
Live Price67.97
Upside / Downside -34.07%

Median Price-to-Sales Value

Revenue / Share (TTM)54.18
10Y Median PS Ratio1.16
Median PS Value 62.98
Live Price67.97
Price / Median PS -7.34%

Graham Formula Intrinsic Value

EPS (TTM)4.99
Growth Rate7.94%
Growth Multiplier20.21
AAA Bond Yield5.31%
Intrinsic Value 100.83
Live Price67.97
Upside / Downside 48.35%

Lynch Dividend Intrinsic Value

EPS (TTM)4.99
EPS Growth Rate7.94%
Dividend Yield1.98%
P/E Ratio13.62
Intrinsic Value 6.78
Live Price67.97
Upside / Downside -90.02%