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 Value5.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value60.98
Live Price81.21
Upside / Downside -24.91%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.05
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value64.12
Live Price81.21
Upside / Downside -21.04%

DCF — Dividends

Base MetricDividends / Share
Base Value7.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value81.22
Live Price81.21
Upside / Downside 0.02%

Projected FCF

6Y Avg FCF46,494,384.27
Growth Rate8.01%
Growth Multiple10.95
Intrinsic Value32.71
Live Price81.21
Upside / Downside -59.72%

Peter Lynch Fair Value

EPS (TTM)5.74
Growth Rate Used25.00%
PEG1.00
Fair Value143.50
Live Price81.21
Upside / Downside 76.70%

Graham Number

EPS (TTM)5.68
Tangible Book / Share33.86
Graham Number65.78
Live Price81.21
Upside / Downside -19.00%

Median Price-to-Sales Value

Revenue / Share (TTM)24.86
10Y Median PS Ratio2.82
Median PS Value 70.11
Live Price81.21
Price / Median PS -13.67%

Graham Formula Intrinsic Value

EPS (TTM)5.68
Growth Rate5.12%
Growth Multiplier15.53
AAA Bond Yield5.31%
Intrinsic Value 88.25
Live Price81.21
Upside / Downside 8.67%

Lynch Dividend Intrinsic Value

EPS (TTM)5.68
EPS Growth Rate5.12%
Dividend Yield2.54%
P/E Ratio14.29
Intrinsic Value 6.25
Live Price81.21
Upside / Downside -92.31%