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 Value11.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value130.10
Live Price111.35
Upside / Downside 16.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.03
Growth Rate7.68%
DCF Multiplier13.75
Intrinsic Value137.85
Live Price111.35
Upside / Downside 23.80%

DCF — Dividends

Base MetricDividends / Share
Base Value5.55
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value173.56
Live Price111.35
Upside / Downside 55.87%

Projected FCF

6Y Avg FCF557,889,777.14
Growth Rate6.25%
Growth Multiple9.72
Intrinsic Value112.68
Live Price111.35
Upside / Downside 1.19%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price111.35
Upside / Downside —

Graham Number

EPS (TTM)5.02
Tangible Book / Share25.43
Graham Number53.60
Live Price111.35
Upside / Downside -51.87%

Median Price-to-Sales Value

Revenue / Share (TTM)134.53
10Y Median PS Ratio0.65
Median PS Value 87.16
Live Price111.35
Price / Median PS -21.73%

Graham Formula Intrinsic Value

EPS (TTM)5.02
Growth Rate7.05%
Growth Multiplier18.73
AAA Bond Yield5.31%
Intrinsic Value 94.10
Live Price111.35
Upside / Downside -15.49%

Lynch Dividend Intrinsic Value

EPS (TTM)5.02
EPS Growth Rate7.05%
Dividend Yield1.04%
P/E Ratio22.16
Intrinsic Value 9.04
Live Price111.35
Upside / Downside -91.88%