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 Value7.68
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value240.03
Live Price14.56
Upside / Downside 1,548.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.87
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value183.52
Live Price14.56
Upside / Downside 1,160.44%

DCF — Dividends

Base MetricDividends / Share
Base Value9.17
Growth Rate8.61%
DCF Multiplier14.61
Intrinsic Value133.89
Live Price14.56
Upside / Downside 819.59%

Projected FCF

6Y Avg FCF2,391,104,908.27
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value94.98
Live Price14.56
Upside / Downside 552.30%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price14.56
Upside / Downside —

Graham Number

EPS (TTM)8.20
Tangible Book / Share29.52
Graham Number73.79
Live Price14.56
Upside / Downside 406.83%

Median Price-to-Sales Value

Revenue / Share (TTM)20.87
10Y Median PS Ratio1.32
Median PS Value 27.65
Live Price14.56
Price / Median PS 89.89%

Graham Formula Intrinsic Value

EPS (TTM)8.20
Growth Rate6.90%
Growth Multiplier18.48
AAA Bond Yield5.31%
Intrinsic Value 151.49
Live Price14.56
Upside / Downside 940.46%

Lynch Dividend Intrinsic Value

EPS (TTM)8.20
EPS Growth Rate6.90%
Dividend Yield13.70%
P/E Ratio1.78
Intrinsic Value 3.12
Live Price14.56
Upside / Downside -78.60%