Peter Lynch's formula is:
NWLI Fair Value
= Earnings Growth Rate x TTM EPS
NWLI Fair Value
= 8.07 x 32.69
The earnings growth rate we use in the formula is the average growth rate
of net income/earnings over the last 5 years. If the TTM EPS is negative, we do not compute Peter
Lynch's formula for that stock. If the average growth rate is smaller than 5%, we set it to 5%. If
it is larger than 25%, we set it to 25%.
|
Historical Earnings |
|
|
|
2018-12-31 |
2019-12-31 |
2020-12-31 |
2021-12-31 |
2022-12-31 |
5Y Avg |
|
| Net income |
116.80 |
131.60 |
92.30 |
180.70 |
101.10 |
124.50 |
| YoY growth |
5.80% |
12.67% |
-29.86% |
95.77% |
-44.05% |
8.07% |