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 Value18.23
Growth Rate10.65%
DCF Multiplier16.72
Intrinsic Value304.80
Live Price53.15
Upside / Downside 473.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.67
Growth Rate5.07%
DCF Multiplier11.59
Intrinsic Value65.75
Live Price53.15
Upside / Downside 23.70%

DCF — Dividends

Base MetricDividends / Share
Base Value4.39
Growth Rate6.36%
DCF Multiplier12.61
Intrinsic Value55.29
Live Price53.15
Upside / Downside 4.03%

Projected FCF

6Y Avg FCF19,573,226.16
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value103.41
Live Price53.15
Upside / Downside 94.55%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price53.15
Upside / Downside —

Graham Number

EPS (TTM)3.53
Tangible Book / Share35.40
Graham Number53.02
Live Price53.15
Upside / Downside -0.24%

Median Price-to-Sales Value

Revenue / Share (TTM)28.26
10Y Median PS Ratio2.29
Median PS Value 64.71
Live Price53.15
Price / Median PS 21.76%

Graham Formula Intrinsic Value

EPS (TTM)3.53
Growth Rate9.92%
Growth Multiplier23.49
AAA Bond Yield5.31%
Intrinsic Value 82.82
Live Price53.15
Upside / Downside 55.82%

Lynch Dividend Intrinsic Value

EPS (TTM)3.53
EPS Growth Rate9.92%
Dividend Yield2.45%
P/E Ratio15.07
Intrinsic Value 6.62
Live Price53.15
Upside / Downside -87.55%