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 Value1.28
Growth Rate8.34%
DCF Multiplier14.36
Intrinsic Value18.34
Live Price15.43
Upside / Downside 18.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.84
Growth Rate14.37%
DCF Multiplier21.42
Intrinsic Value60.79
Live Price15.43
Upside / Downside 294.00%

DCF — Dividends

Base MetricDividends / Share
Base Value1.91
Growth Rate17.97%
DCF Multiplier27.28
Intrinsic Value52.15
Live Price15.43
Upside / Downside 238.01%

Projected FCF

6Y Avg FCF972,813,291.41
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value39.13
Live Price15.43
Upside / Downside 153.61%

Peter Lynch Fair Value

EPS (TTM)1.10
Growth Rate Used7.92%
PEG1.00
Fair Value8.71
Live Price15.43
Upside / Downside -43.52%

Graham Number

EPS (TTM)1.10
Tangible Book / Share—
Graham Number—
Live Price15.43
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)14.81
10Y Median PS Ratio1.53
Median PS Value 22.59
Live Price15.43
Price / Median PS 46.41%

Graham Formula Intrinsic Value

EPS (TTM)1.10
Growth Rate9.13%
Growth Multiplier22.18
AAA Bond Yield5.31%
Intrinsic Value 24.44
Live Price15.43
Upside / Downside 58.42%

Lynch Dividend Intrinsic Value

EPS (TTM)1.10
EPS Growth Rate9.13%
Dividend Yield6.14%
P/E Ratio14.00
Intrinsic Value 2.37
Live Price15.43
Upside / Downside -84.62%