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 Value3.36
Growth Rate18.48%
DCF Multiplier28.22
Intrinsic Value94.89
Live Price61.53
Upside / Downside 54.22%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value8.47
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value97.78
Live Price61.53
Upside / Downside 58.92%

DCF — Dividends

Base MetricDividends / Share
Base Value3.64
Growth Rate9.88%
DCF Multiplier15.89
Intrinsic Value57.84
Live Price61.53
Upside / Downside -6.00%

Projected FCF

6Y Avg FCF294,154,738.91
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value84.06
Live Price61.53
Upside / Downside 36.61%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price61.53
Upside / Downside —

Graham Number

EPS (TTM)3.35
Tangible Book / Share21.67
Graham Number40.41
Live Price61.53
Upside / Downside -34.32%

Median Price-to-Sales Value

Revenue / Share (TTM)93.72
10Y Median PS Ratio0.32
Median PS Value 29.62
Live Price61.53
Price / Median PS -51.86%

Graham Formula Intrinsic Value

EPS (TTM)3.35
Growth Rate0.76%
Growth Multiplier8.30
AAA Bond Yield5.31%
Intrinsic Value 27.79
Live Price61.53
Upside / Downside -54.84%

Lynch Dividend Intrinsic Value

EPS (TTM)3.35
EPS Growth Rate0.76%
Dividend Yield1.15%
P/E Ratio18.37
Intrinsic Value 1.17
Live Price61.53
Upside / Downside -98.09%