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 Value0.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.10
Live Price1.57
Upside / Downside 97.33%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.23
Live Price1.57
Upside / Downside 169.39%

DCF — Dividends

Base MetricDividends / Share
Base Value0.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.13
Live Price1.57
Upside / Downside 226.68%

Projected FCF

6Y Avg FCF62,757,403.37
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3.86
Live Price1.57
Upside / Downside 145.72%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.57
Upside / Downside —

Graham Number

EPS (TTM)0.26
Tangible Book / Share1.48
Graham Number2.94
Live Price1.57
Upside / Downside 87.35%

Median Price-to-Sales Value

Revenue / Share (TTM)2.09
10Y Median PS Ratio2.51
Median PS Value 5.25
Live Price1.57
Price / Median PS 234.14%

Graham Formula Intrinsic Value

EPS (TTM)0.26
Growth Rate0.58%
Growth Multiplier8.00
AAA Bond Yield5.31%
Intrinsic Value 2.06
Live Price1.57
Upside / Downside 30.97%

Lynch Dividend Intrinsic Value

EPS (TTM)0.26
EPS Growth Rate0.58%
Dividend Yield13.99%
P/E Ratio6.11
Intrinsic Value 0.23
Live Price1.57
Upside / Downside -85.42%