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 Value1.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.28
Live Price10.01
Upside / Downside 62.64%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.81
Growth Rate8.10%
DCF Multiplier14.13
Intrinsic Value11.42
Live Price10.01
Upside / Downside 14.04%

DCF — Dividends

Base MetricDividends / Share
Base Value1.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.59
Live Price10.01
Upside / Downside 115.67%

Projected FCF

6Y Avg FCF801,718,064.73
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value118.36
Live Price10.01
Upside / Downside 1,082.39%

Peter Lynch Fair Value

EPS (TTM)1.34
Growth Rate Used9.05%
PEG1.00
Fair Value12.14
Live Price10.01
Upside / Downside 21.33%

Graham Number

EPS (TTM)1.34
Tangible Book / Share13.38
Graham Number20.09
Live Price10.01
Upside / Downside 100.65%

Median Price-to-Sales Value

Revenue / Share (TTM)105.18
10Y Median PS Ratio0.17
Median PS Value 17.95
Live Price10.01
Price / Median PS 79.34%

Graham Formula Intrinsic Value

EPS (TTM)1.34
Growth Rate9.44%
Growth Multiplier22.68
AAA Bond Yield5.31%
Intrinsic Value 30.46
Live Price10.01
Upside / Downside 204.29%

Lynch Dividend Intrinsic Value

EPS (TTM)1.34
EPS Growth Rate9.44%
Dividend Yield6.95%
P/E Ratio7.45
Intrinsic Value 1.66
Live Price10.01
Upside / Downside -83.40%