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 Value4.74
Growth Rate8.41%
DCF Multiplier14.42
Intrinsic Value68.38
Live Price249.98
Upside / Downside -72.65%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value39.05
Live Price249.98
Upside / Downside -84.38%

DCF — Dividends

Base MetricDividends / Share
Base Value5.09
Growth Rate9.65%
DCF Multiplier15.65
Intrinsic Value79.72
Live Price249.98
Upside / Downside -68.11%

Projected FCF

6Y Avg FCF57,052,213.51
Growth Rate4.75%
Growth Multiple8.78
Intrinsic Value88.81
Live Price249.98
Upside / Downside -64.47%

Peter Lynch Fair Value

EPS (TTM)4.39
Growth Rate Used5.89%
PEG1.00
Fair Value25.87
Live Price249.98
Upside / Downside -89.65%

Graham Number

EPS (TTM)4.37
Tangible Book / Share—
Graham Number—
Live Price249.98
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)69.46
10Y Median PS Ratio1.52
Median PS Value 105.52
Live Price249.98
Price / Median PS -57.79%

Graham Formula Intrinsic Value

EPS (TTM)4.37
Growth Rate4.74%
Growth Multiplier14.91
AAA Bond Yield5.31%
Intrinsic Value 65.08
Live Price249.98
Upside / Downside -73.97%

Lynch Dividend Intrinsic Value

EPS (TTM)4.37
EPS Growth Rate4.74%
Dividend Yield0.51%
P/E Ratio57.25
Intrinsic Value 13.14
Live Price249.98
Upside / Downside -94.74%