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 Value1.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.55
Live Price27.41
Upside / Downside -50.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.65
Live Price27.41
Upside / Downside -50.21%

DCF — Dividends

Base MetricDividends / Share
Base Value1.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.27
Live Price27.41
Upside / Downside -18.75%

Projected FCF

6Y Avg FCF2,053,742,371.43
Growth Rate7.21%
Growth Multiple10.37
Intrinsic Value29.84
Live Price27.41
Upside / Downside 8.85%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price27.41
Upside / Downside —

Graham Number

EPS (TTM)1.16
Tangible Book / Share—
Graham Number—
Live Price27.41
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)11.86
10Y Median PS Ratio3.40
Median PS Value 40.27
Live Price27.41
Price / Median PS 46.90%

Graham Formula Intrinsic Value

EPS (TTM)1.16
Growth Rate6.41%
Growth Multiplier17.66
AAA Bond Yield5.31%
Intrinsic Value 20.48
Live Price27.41
Upside / Downside -25.28%

Lynch Dividend Intrinsic Value

EPS (TTM)1.16
EPS Growth Rate6.41%
Dividend Yield3.34%
P/E Ratio23.63
Intrinsic Value 2.68
Live Price27.41
Upside / Downside -90.23%