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 Value8.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value100.41
Live Price25.56
Upside / Downside 292.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.82
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.53
Live Price25.56
Upside / Downside 27.25%

DCF — Dividends

Base MetricDividends / Share
Base Value2.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.49
Live Price25.56
Upside / Downside 7.56%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price25.56
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.56
Upside / Downside —

Graham Number

EPS (TTM)2.54
Tangible Book / Share18.07
Graham Number32.13
Live Price25.56
Upside / Downside 25.72%

Median Price-to-Sales Value

Revenue / Share (TTM)10.35
10Y Median PS Ratio2.42
Median PS Value 25.06
Live Price25.56
Price / Median PS -1.97%

Graham Formula Intrinsic Value

EPS (TTM)2.54
Growth Rate10.84%
Growth Multiplier25.01
AAA Bond Yield5.31%
Intrinsic Value 63.64
Live Price25.56
Upside / Downside 149.00%

Lynch Dividend Intrinsic Value

EPS (TTM)2.54
EPS Growth Rate10.84%
Dividend Yield0.61%
P/E Ratio10.05
Intrinsic Value 2.96
Live Price25.56
Upside / Downside -88.42%