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 Value14.55
Growth Rate10.39%
DCF Multiplier16.43
Intrinsic Value239.06
Live Price49.40
Upside / Downside 383.92%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.65
Growth Rate11.38%
DCF Multiplier17.55
Intrinsic Value64.07
Live Price49.40
Upside / Downside 29.70%

DCF — Dividends

Base MetricDividends / Share
Base Value4.18
Growth Rate5.24%
DCF Multiplier11.72
Intrinsic Value49.05
Live Price49.40
Upside / Downside -0.71%

Projected FCF

6Y Avg FCF37,918,647.59
Growth Rate13.32%
Growth Multiple15.68
Intrinsic Value85.19
Live Price49.40
Upside / Downside 72.44%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price49.40
Upside / Downside —

Graham Number

EPS (TTM)3.34
Tangible Book / Share32.63
Graham Number49.52
Live Price49.40
Upside / Downside 0.24%

Median Price-to-Sales Value

Revenue / Share (TTM)18.10
10Y Median PS Ratio2.99
Median PS Value 54.08
Live Price49.40
Price / Median PS 9.48%

Graham Formula Intrinsic Value

EPS (TTM)3.34
Growth Rate3.93%
Growth Multiplier13.56
AAA Bond Yield5.31%
Intrinsic Value 45.31
Live Price49.40
Upside / Downside -8.28%

Lynch Dividend Intrinsic Value

EPS (TTM)3.34
EPS Growth Rate3.93%
Dividend Yield2.55%
P/E Ratio14.78
Intrinsic Value 3.21
Live Price49.40
Upside / Downside -93.50%