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 Value1.77
Growth Rate8.63%
DCF Multiplier14.63
Intrinsic Value25.91
Live Price75.00
Upside / Downside -65.46%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.92
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.14
Live Price75.00
Upside / Downside -70.48%

DCF — Dividends

Base MetricDividends / Share
Base Value1.97
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value61.59
Live Price75.00
Upside / Downside -17.87%

Projected FCF

6Y Avg FCF323,603,785.71
Growth Rate7.48%
Growth Multiple10.57
Intrinsic Value20.43
Live Price75.00
Upside / Downside -72.76%

Peter Lynch Fair Value

EPS (TTM)1.69
Growth Rate Used9.38%
PEG1.00
Fair Value15.85
Live Price75.00
Upside / Downside -78.86%

Graham Number

EPS (TTM)1.67
Tangible Book / Share1.85
Graham Number8.34
Live Price75.00
Upside / Downside -88.88%

Median Price-to-Sales Value

Revenue / Share (TTM)14.81
10Y Median PS Ratio2.90
Median PS Value 42.92
Live Price75.00
Price / Median PS -42.78%

Graham Formula Intrinsic Value

EPS (TTM)1.67
Growth Rate3.97%
Growth Multiplier13.62
AAA Bond Yield5.31%
Intrinsic Value 22.77
Live Price75.00
Upside / Downside -69.64%

Lynch Dividend Intrinsic Value

EPS (TTM)1.67
EPS Growth Rate3.97%
Dividend Yield0.68%
P/E Ratio44.86
Intrinsic Value 3.49
Live Price75.00
Upside / Downside -95.35%