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 Value4.16
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value129.88
Live Price90.55
Upside / Downside 43.43%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.68
Growth Rate9.50%
DCF Multiplier15.49
Intrinsic Value56.96
Live Price90.55
Upside / Downside -37.10%

DCF — Dividends

Base MetricDividends / Share
Base Value4.12
Growth Rate6.06%
DCF Multiplier12.36
Intrinsic Value50.98
Live Price90.55
Upside / Downside -43.69%

Projected FCF

6Y Avg FCF155,669,010.60
Growth Rate14.06%
Growth Multiple16.49
Intrinsic Value155.16
Live Price90.55
Upside / Downside 71.36%

Peter Lynch Fair Value

EPS (TTM)4.21
Growth Rate Used18.99%
PEG1.00
Fair Value79.94
Live Price90.55
Upside / Downside -11.71%

Graham Number

EPS (TTM)4.17
Tangible Book / Share40.26
Graham Number61.46
Live Price90.55
Upside / Downside -32.12%

Median Price-to-Sales Value

Revenue / Share (TTM)173.21
10Y Median PS Ratio0.34
Median PS Value 59.71
Live Price90.55
Price / Median PS -34.06%

Graham Formula Intrinsic Value

EPS (TTM)4.17
Growth Rate9.31%
Growth Multiplier22.47
AAA Bond Yield5.31%
Intrinsic Value 93.72
Live Price90.55
Upside / Downside 3.50%

Lynch Dividend Intrinsic Value

EPS (TTM)4.17
EPS Growth Rate9.31%
Dividend Yield0.52%
P/E Ratio21.71
Intrinsic Value 8.94
Live Price90.55
Upside / Downside -90.12%