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 Value6.07
Growth Rate12.80%
DCF Multiplier19.28
Intrinsic Value117.13
Live Price107.95
Upside / Downside 8.50%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.48
Growth Rate5.63%
DCF Multiplier12.02
Intrinsic Value53.91
Live Price107.95
Upside / Downside -50.06%

DCF — Dividends

Base MetricDividends / Share
Base Value8.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value95.23
Live Price107.95
Upside / Downside -11.78%

Projected FCF

6Y Avg FCF224,695,823.96
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value82.85
Live Price107.95
Upside / Downside -23.25%

Peter Lynch Fair Value

EPS (TTM)8.21
Growth Rate Used14.24%
PEG1.00
Fair Value116.94
Live Price107.95
Upside / Downside 8.33%

Graham Number

EPS (TTM)8.14
Tangible Book / Share—
Graham Number—
Live Price107.95
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)33.99
10Y Median PS Ratio4.30
Median PS Value 146.34
Live Price107.95
Price / Median PS 35.56%

Graham Formula Intrinsic Value

EPS (TTM)8.14
Growth Rate12.13%
Growth Multiplier27.15
AAA Bond Yield5.31%
Intrinsic Value 220.90
Live Price107.95
Upside / Downside 104.64%

Lynch Dividend Intrinsic Value

EPS (TTM)8.14
EPS Growth Rate12.13%
Dividend Yield1.05%
P/E Ratio13.27
Intrinsic Value 14.36
Live Price107.95
Upside / Downside -86.70%