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 Value0.38
Growth Rate5.14%
DCF Multiplier11.65
Intrinsic Value4.40
Live Price1.45
Upside / Downside 203.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.33
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value10.25
Live Price1.45
Upside / Downside 607.22%

DCF — Dividends

Base MetricDividends / Share
Base Value0.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value16.43
Live Price1.45
Upside / Downside 1,032.93%

Projected FCF

6Y Avg FCF477,477,936.97
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value5.10
Live Price1.45
Upside / Downside 251.39%

Peter Lynch Fair Value

EPS (TTM)0.39
Growth Rate Used14.48%
PEG1.00
Fair Value5.65
Live Price1.45
Upside / Downside 289.49%

Graham Number

EPS (TTM)0.39
Tangible Book / Share1.17
Graham Number3.21
Live Price1.45
Upside / Downside 121.39%

Median Price-to-Sales Value

Revenue / Share (TTM)2.03
10Y Median PS Ratio1.09
Median PS Value 2.21
Live Price1.45
Price / Median PS 52.73%

Graham Formula Intrinsic Value

EPS (TTM)0.39
Growth Rate10.47%
Growth Multiplier24.40
AAA Bond Yield5.31%
Intrinsic Value 9.50
Live Price1.45
Upside / Downside 555.13%

Lynch Dividend Intrinsic Value

EPS (TTM)0.39
EPS Growth Rate10.47%
Dividend Yield12.76%
P/E Ratio3.72
Intrinsic Value 0.35
Live Price1.45
Upside / Downside -76.12%