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 Value4.70
Growth Rate17.66%
DCF Multiplier26.71
Intrinsic Value125.49
Live Price171.68
Upside / Downside -26.90%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.63
Growth Rate19.96%
DCF Multiplier31.17
Intrinsic Value175.56
Live Price171.68
Upside / Downside 2.26%

DCF — Dividends

Base MetricDividends / Share
Base Value5.53
Growth Rate12.75%
DCF Multiplier19.23
Intrinsic Value106.31
Live Price171.68
Upside / Downside -38.07%

Projected FCF

6Y Avg FCF113,016,141.99
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value83.67
Live Price171.68
Upside / Downside -51.26%

Peter Lynch Fair Value

EPS (TTM)4.73
Growth Rate Used16.94%
PEG1.00
Fair Value80.14
Live Price171.68
Upside / Downside -53.32%

Graham Number

EPS (TTM)4.70
Tangible Book / Share11.64
Graham Number35.09
Live Price171.68
Upside / Downside -79.56%

Median Price-to-Sales Value

Revenue / Share (TTM)30.52
10Y Median PS Ratio5.07
Median PS Value 154.62
Live Price171.68
Price / Median PS -9.94%

Graham Formula Intrinsic Value

EPS (TTM)4.70
Growth Rate11.35%
Growth Multiplier25.85
AAA Bond Yield5.31%
Intrinsic Value 121.53
Live Price171.68
Upside / Downside -29.21%

Lynch Dividend Intrinsic Value

EPS (TTM)4.70
EPS Growth Rate11.35%
Dividend Yield0.82%
P/E Ratio36.52
Intrinsic Value 20.97
Live Price171.68
Upside / Downside -87.79%