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 Value7.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value80.80
Live Price39.76
Upside / Downside 103.22%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value260.82
Live Price39.76
Upside / Downside 555.99%

DCF — Dividends

Base MetricDividends / Share
Base Value9.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value112.46
Live Price39.76
Upside / Downside 182.84%

Projected FCF

6Y Avg FCF381,002,121.43
Growth Rate9.48%
Growth Multiple12.10
Intrinsic Value58.57
Live Price39.76
Upside / Downside 47.31%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price39.76
Upside / Downside —

Graham Number

EPS (TTM)7.65
Tangible Book / Share23.64
Graham Number63.79
Live Price39.76
Upside / Downside 60.43%

Median Price-to-Sales Value

Revenue / Share (TTM)22.08
10Y Median PS Ratio3.76
Median PS Value 83.04
Live Price39.76
Price / Median PS 108.85%

Graham Formula Intrinsic Value

EPS (TTM)7.65
Growth Rate3.34%
Growth Multiplier12.58
AAA Bond Yield5.31%
Intrinsic Value 96.24
Live Price39.76
Upside / Downside 142.04%

Lynch Dividend Intrinsic Value

EPS (TTM)7.65
EPS Growth Rate3.34%
Dividend Yield7.67%
P/E Ratio5.20
Intrinsic Value 4.40
Live Price39.76
Upside / Downside -88.92%