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 Value12.22
Growth Rate17.30%
DCF Multiplier26.07
Intrinsic Value318.64
Live Price443.58
Upside / Downside -28.17%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value24.11
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value753.52
Live Price443.58
Upside / Downside 69.87%

DCF — Dividends

Base MetricDividends / Share
Base Value12.78
Growth Rate6.18%
DCF Multiplier12.46
Intrinsic Value159.18
Live Price443.58
Upside / Downside -64.11%

Projected FCF

6Y Avg FCF282,953,953.67
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value309.91
Live Price443.58
Upside / Downside -30.13%

Peter Lynch Fair Value

EPS (TTM)11.72
Growth Rate Used15.73%
PEG1.00
Fair Value184.40
Live Price443.58
Upside / Downside -58.43%

Graham Number

EPS (TTM)11.67
Tangible Book / Share39.75
Graham Number102.16
Live Price443.58
Upside / Downside -76.97%

Median Price-to-Sales Value

Revenue / Share (TTM)204.96
10Y Median PS Ratio1.28
Median PS Value 262.69
Live Price443.58
Price / Median PS -40.78%

Graham Formula Intrinsic Value

EPS (TTM)11.67
Growth Rate8.56%
Growth Multiplier21.24
AAA Bond Yield5.31%
Intrinsic Value 247.88
Live Price443.58
Upside / Downside -44.12%

Lynch Dividend Intrinsic Value

EPS (TTM)11.67
EPS Growth Rate8.56%
Dividend Yield0.58%
P/E Ratio38.00
Intrinsic Value 40.64
Live Price443.58
Upside / Downside -90.84%