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 Value1.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.04
Live Price59.16
Upside / Downside -71.19%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-6.95
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-217.12
Live Price59.16
Upside / Downside -467.00%

DCF — Dividends

Base MetricDividends / Share
Base Value3.35
Growth Rate5.96%
DCF Multiplier12.28
Intrinsic Value41.08
Live Price59.16
Upside / Downside -30.56%

Projected FCF

6Y Avg FCF-463,688,163.66
Growth Rate9.77%
Growth Multiple12.33
Intrinsic Value-39.82
Live Price59.16
Upside / Downside -167.30%

Peter Lynch Fair Value

EPS (TTM)1.91
Growth Rate Used10.73%
PEG1.00
Fair Value20.45
Live Price59.16
Upside / Downside -65.44%

Graham Number

EPS (TTM)1.92
Tangible Book / Share34.07
Graham Number38.36
Live Price59.16
Upside / Downside -35.15%

Median Price-to-Sales Value

Revenue / Share (TTM)22.82
10Y Median PS Ratio2.23
Median PS Value 50.96
Live Price59.16
Price / Median PS -13.86%

Graham Formula Intrinsic Value

EPS (TTM)1.92
Growth Rate4.26%
Growth Multiplier14.11
AAA Bond Yield5.31%
Intrinsic Value 27.08
Live Price59.16
Upside / Downside -54.22%

Lynch Dividend Intrinsic Value

EPS (TTM)1.92
EPS Growth Rate4.26%
Dividend Yield2.82%
P/E Ratio30.82
Intrinsic Value 4.19
Live Price59.16
Upside / Downside -92.91%