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 Value0.75
Growth Rate16.70%
DCF Multiplier25.05
Intrinsic Value18.68
Live Price6.15
Upside / Downside 203.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.48
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-15.01
Live Price6.15
Upside / Downside -344.13%

DCF — Dividends

Base MetricDividends / Share
Base Value1.22
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value38.05
Live Price6.15
Upside / Downside 518.73%

Projected FCF

6Y Avg FCF-2,370,123,701.37
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-8.73
Live Price6.15
Upside / Downside -241.88%

Peter Lynch Fair Value

EPS (TTM)1.22
Growth Rate Used9.83%
PEG1.00
Fair Value11.95
Live Price6.15
Upside / Downside 94.26%

Graham Number

EPS (TTM)0.89
Tangible Book / Share3.17
Graham Number7.97
Live Price6.15
Upside / Downside 29.63%

Median Price-to-Sales Value

Revenue / Share (TTM)27.52
10Y Median PS Ratio0.21
Median PS Value 5.77
Live Price6.15
Price / Median PS -6.14%

Graham Formula Intrinsic Value

EPS (TTM)0.89
Growth Rate5.11%
Growth Multiplier15.51
AAA Bond Yield5.31%
Intrinsic Value 13.87
Live Price6.15
Upside / Downside 125.60%

Lynch Dividend Intrinsic Value

EPS (TTM)0.89
EPS Growth Rate5.11%
Dividend Yield7.07%
P/E Ratio6.88
Intrinsic Value 0.75
Live Price6.15
Upside / Downside -87.73%