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 Value4.98
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value155.49
Live Price175.65
Upside / Downside -11.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.32
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value134.92
Live Price175.65
Upside / Downside -23.19%

DCF — Dividends

Base MetricDividends / Share
Base Value5.43
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value169.66
Live Price175.65
Upside / Downside -3.41%

Projected FCF

6Y Avg FCF852,232,536.94
Growth Rate12.97%
Growth Multiple15.31
Intrinsic Value77.10
Live Price175.65
Upside / Downside -56.11%

Peter Lynch Fair Value

EPS (TTM)4.98
Growth Rate Used14.48%
PEG1.00
Fair Value72.11
Live Price175.65
Upside / Downside -58.94%

Graham Number

EPS (TTM)4.96
Tangible Book / Share19.99
Graham Number47.23
Live Price175.65
Upside / Downside -73.11%

Median Price-to-Sales Value

Revenue / Share (TTM)26.14
10Y Median PS Ratio4.42
Median PS Value 115.54
Live Price175.65
Price / Median PS -34.22%

Graham Formula Intrinsic Value

EPS (TTM)4.96
Growth Rate9.00%
Growth Multiplier21.96
AAA Bond Yield5.31%
Intrinsic Value 108.89
Live Price175.65
Upside / Downside -38.01%

Lynch Dividend Intrinsic Value

EPS (TTM)4.96
EPS Growth Rate9.00%
Dividend Yield0.62%
P/E Ratio35.43
Intrinsic Value 16.95
Live Price175.65
Upside / Downside -90.35%