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 Value18.45
Growth Rate9.91%
DCF Multiplier15.92
Intrinsic Value293.68
Live Price179.30
Upside / Downside 63.79%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.72
Live Price179.30
Upside / Downside -72.27%

DCF — Dividends

Base MetricDividends / Share
Base Value27.08
Growth Rate11.72%
DCF Multiplier17.95
Intrinsic Value486.06
Live Price179.30
Upside / Downside 171.09%

Projected FCF

6Y Avg FCF252,143,251.43
Growth Rate14.65%
Growth Multiple17.16
Intrinsic Value161.01
Live Price179.30
Upside / Downside -10.20%

Peter Lynch Fair Value

EPS (TTM)18.20
Growth Rate Used9.72%
PEG1.00
Fair Value176.92
Live Price179.30
Upside / Downside -1.33%

Graham Number

EPS (TTM)18.20
Tangible Book / Share72.86
Graham Number172.73
Live Price179.30
Upside / Downside -3.66%

Median Price-to-Sales Value

Revenue / Share (TTM)167.50
10Y Median PS Ratio1.42
Median PS Value 237.65
Live Price179.30
Price / Median PS 32.55%

Graham Formula Intrinsic Value

EPS (TTM)18.20
Growth Rate9.87%
Growth Multiplier23.40
AAA Bond Yield5.31%
Intrinsic Value 425.96
Live Price179.30
Upside / Downside 137.57%

Lynch Dividend Intrinsic Value

EPS (TTM)18.20
EPS Growth Rate9.87%
Dividend Yield6.22%
P/E Ratio9.85
Intrinsic Value 29.14
Live Price179.30
Upside / Downside -83.75%