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 Value6.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value73.82
Live Price105.14
Upside / Downside -29.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value99.62
Live Price105.14
Upside / Downside -5.25%

DCF — Dividends

Base MetricDividends / Share
Base Value8.11
Growth Rate6.82%
DCF Multiplier12.99
Intrinsic Value105.30
Live Price105.14
Upside / Downside 0.15%

Projected FCF

6Y Avg FCF625,004,100.00
Growth Rate7.00%
Growth Multiple10.22
Intrinsic Value73.60
Live Price105.14
Upside / Downside -30.00%

Peter Lynch Fair Value

EPS (TTM)8.11
Growth Rate Used7.76%
PEG1.00
Fair Value62.95
Live Price105.14
Upside / Downside -40.12%

Graham Number

EPS (TTM)8.10
Tangible Book / Share—
Graham Number—
Live Price105.14
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)103.97
10Y Median PS Ratio0.88
Median PS Value 91.55
Live Price105.14
Price / Median PS -12.93%

Graham Formula Intrinsic Value

EPS (TTM)8.10
Growth Rate7.05%
Growth Multiplier18.72
AAA Bond Yield5.31%
Intrinsic Value 151.68
Live Price105.14
Upside / Downside 44.27%

Lynch Dividend Intrinsic Value

EPS (TTM)8.10
EPS Growth Rate7.05%
Dividend Yield0.97%
P/E Ratio12.98
Intrinsic Value 8.48
Live Price105.14
Upside / Downside -91.94%