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 Value0.47
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value14.64
Live Price8.46
Upside / Downside 73.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-14.72
Live Price8.46
Upside / Downside -274.05%

DCF — Dividends

Base MetricDividends / Share
Base Value1.70
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value53.07
Live Price8.46
Upside / Downside 527.33%

Projected FCF

6Y Avg FCF-2,405,106,960.62
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-35.07
Live Price8.46
Upside / Downside -514.59%

Peter Lynch Fair Value

EPS (TTM)1.04
Growth Rate Used21.92%
PEG1.00
Fair Value22.82
Live Price8.46
Upside / Downside 169.78%

Graham Number

EPS (TTM)1.08
Tangible Book / Share—
Graham Number—
Live Price8.46
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)5.36
10Y Median PS Ratio3.34
Median PS Value 17.92
Live Price8.46
Price / Median PS 111.83%

Graham Formula Intrinsic Value

EPS (TTM)1.08
Growth Rate23.13%
Growth Multiplier45.38
AAA Bond Yield5.31%
Intrinsic Value 49.11
Live Price8.46
Upside / Downside 480.46%

Lynch Dividend Intrinsic Value

EPS (TTM)1.08
EPS Growth Rate23.13%
Dividend Yield8.88%
P/E Ratio7.82
Intrinsic Value 2.79
Live Price8.46
Upside / Downside -67.04%