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 Value1.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.67
Live Price94.00
Upside / Downside -80.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value40.28
Live Price94.00
Upside / Downside -57.15%

DCF — Dividends

Base MetricDividends / Share
Base Value1.97
Growth Rate15.34%
DCF Multiplier22.86
Intrinsic Value44.94
Live Price94.00
Upside / Downside -52.20%

Projected FCF

6Y Avg FCF468,241,292.86
Growth Rate7.61%
Growth Multiple10.66
Intrinsic Value27.10
Live Price94.00
Upside / Downside -71.17%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price94.00
Upside / Downside —

Graham Number

EPS (TTM)1.57
Tangible Book / Share—
Graham Number—
Live Price94.00
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)33.97
10Y Median PS Ratio1.20
Median PS Value 40.83
Live Price94.00
Price / Median PS -56.56%

Graham Formula Intrinsic Value

EPS (TTM)1.57
Growth Rate10.79%
Growth Multiplier24.93
AAA Bond Yield5.31%
Intrinsic Value 39.17
Live Price94.00
Upside / Downside -58.33%

Lynch Dividend Intrinsic Value

EPS (TTM)1.57
EPS Growth Rate10.79%
Dividend Yield0.63%
P/E Ratio59.83
Intrinsic Value 10.76
Live Price94.00
Upside / Downside -88.56%