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 Value1.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.69
Live Price5.50
Upside / Downside 239.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.88
Live Price5.50
Upside / Downside 316.03%

DCF — Dividends

Base MetricDividends / Share
Base Value1.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value59.32
Live Price5.50
Upside / Downside 978.47%

Projected FCF

6Y Avg FCF508,457,133.64
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value18.45
Live Price5.50
Upside / Downside 235.46%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.50
Upside / Downside —

Graham Number

EPS (TTM)1.22
Tangible Book / Share9.52
Graham Number16.16
Live Price5.50
Upside / Downside 193.91%

Median Price-to-Sales Value

Revenue / Share (TTM)10.29
10Y Median PS Ratio0.62
Median PS Value 6.33
Live Price5.50
Price / Median PS 15.14%

Graham Formula Intrinsic Value

EPS (TTM)1.22
Growth Rate-2.74%
Growth Multiplier2.51
AAA Bond Yield5.31%
Intrinsic Value 3.07
Live Price5.50
Upside / Downside -44.12%

Lynch Dividend Intrinsic Value

EPS (TTM)1.22
EPS Growth Rate-2.74%
Dividend Yield15.02%
P/E Ratio4.49
Intrinsic Value 0.67
Live Price5.50
Upside / Downside -87.79%