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 Value5.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value60.66
Live Price219.57
Upside / Downside -72.37%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value92.40
Live Price219.57
Upside / Downside -57.92%

DCF — Dividends

Base MetricDividends / Share
Base Value6.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value73.66
Live Price219.57
Upside / Downside -66.45%

Projected FCF

6Y Avg FCF592,942,917.14
Growth Rate8.83%
Growth Multiple11.57
Intrinsic Value85.72
Live Price219.57
Upside / Downside -60.96%

Peter Lynch Fair Value

EPS (TTM)5.31
Growth Rate Used25.00%
PEG1.00
Fair Value132.75
Live Price219.57
Upside / Downside -39.54%

Graham Number

EPS (TTM)5.28
Tangible Book / Share—
Graham Number—
Live Price219.57
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)47.61
10Y Median PS Ratio4.94
Median PS Value 235.32
Live Price219.57
Price / Median PS 7.17%

Graham Formula Intrinsic Value

EPS (TTM)5.28
Growth Rate7.14%
Growth Multiplier18.88
AAA Bond Yield5.31%
Intrinsic Value 99.59
Live Price219.57
Upside / Downside -54.64%

Lynch Dividend Intrinsic Value

EPS (TTM)5.28
EPS Growth Rate7.14%
Dividend Yield0.80%
P/E Ratio41.62
Intrinsic Value 17.47
Live Price219.57
Upside / Downside -92.04%