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 Value2.74
Growth Rate5.98%
DCF Multiplier12.30
Intrinsic Value33.69
Live Price67.42
Upside / Downside -50.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.32
Growth Rate15.31%
DCF Multiplier22.82
Intrinsic Value30.05
Live Price67.42
Upside / Downside -55.43%

DCF — Dividends

Base MetricDividends / Share
Base Value4.78
Growth Rate6.35%
DCF Multiplier12.60
Intrinsic Value60.21
Live Price67.42
Upside / Downside -10.70%

Projected FCF

6Y Avg FCF-812,505,330.00
Growth Rate5.66%
Growth Multiple9.34
Intrinsic Value-7.71
Live Price67.42
Upside / Downside -111.43%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price67.42
Upside / Downside —

Graham Number

EPS (TTM)3.18
Tangible Book / Share28.39
Graham Number45.07
Live Price67.42
Upside / Downside -33.15%

Median Price-to-Sales Value

Revenue / Share (TTM)16.61
10Y Median PS Ratio3.25
Median PS Value 54.06
Live Price67.42
Price / Median PS -19.81%

Graham Formula Intrinsic Value

EPS (TTM)3.18
Growth Rate2.18%
Growth Multiplier10.66
AAA Bond Yield5.31%
Intrinsic Value 33.87
Live Price67.42
Upside / Downside -49.77%

Lynch Dividend Intrinsic Value

EPS (TTM)3.18
EPS Growth Rate2.18%
Dividend Yield2.96%
P/E Ratio21.21
Intrinsic Value 3.47
Live Price67.42
Upside / Downside -94.85%