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 Value0.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.49
Live Price1.63
Upside / Downside 175.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.13
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.50
Live Price1.63
Upside / Downside -8.27%

DCF — Dividends

Base MetricDividends / Share
Base Value0.56
Growth Rate9.78%
DCF Multiplier15.78
Intrinsic Value8.82
Live Price1.63
Upside / Downside 441.35%

Projected FCF

6Y Avg FCF37,775,191.11
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value4.43
Live Price1.63
Upside / Downside 171.60%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.63
Upside / Downside —

Graham Number

EPS (TTM)0.42
Tangible Book / Share4.90
Graham Number6.81
Live Price1.63
Upside / Downside 317.64%

Median Price-to-Sales Value

Revenue / Share (TTM)7.63
10Y Median PS Ratio0.69
Median PS Value 5.28
Live Price1.63
Price / Median PS 224.06%

Graham Formula Intrinsic Value

EPS (TTM)0.42
Growth Rate5.11%
Growth Multiplier15.51
AAA Bond Yield5.31%
Intrinsic Value 6.53
Live Price1.63
Upside / Downside 300.36%

Lynch Dividend Intrinsic Value

EPS (TTM)0.42
EPS Growth Rate5.11%
Dividend Yield11.72%
P/E Ratio3.87
Intrinsic Value 0.28
Live Price1.63
Upside / Downside -82.95%