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 Value2.48
Growth Rate10.18%
DCF Multiplier16.21
Intrinsic Value40.16
Live Price4.42
Upside / Downside 808.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-41.31
Live Price4.42
Upside / Downside -1,034.58%

DCF — Dividends

Base MetricDividends / Share
Base Value1.13
Growth Rate17.94%
DCF Multiplier27.22
Intrinsic Value30.80
Live Price4.42
Upside / Downside 596.79%

Projected FCF

6Y Avg FCF538,271,052.33
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value11.05
Live Price4.42
Upside / Downside 149.89%

Peter Lynch Fair Value

EPS (TTM)0.83
Growth Rate Used19.41%
PEG1.00
Fair Value16.11
Live Price4.42
Upside / Downside 264.43%

Graham Number

EPS (TTM)0.86
Tangible Book / Share8.00
Graham Number12.44
Live Price4.42
Upside / Downside 181.44%

Median Price-to-Sales Value

Revenue / Share (TTM)3.58
10Y Median PS Ratio1.89
Median PS Value 6.78
Live Price4.42
Price / Median PS 53.37%

Graham Formula Intrinsic Value

EPS (TTM)0.86
Growth Rate7.32%
Growth Multiplier19.17
AAA Bond Yield5.31%
Intrinsic Value 16.49
Live Price4.42
Upside / Downside 272.98%

Lynch Dividend Intrinsic Value

EPS (TTM)0.86
EPS Growth Rate7.32%
Dividend Yield8.58%
P/E Ratio5.14
Intrinsic Value 0.71
Live Price4.42
Upside / Downside -83.88%