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 Value1.11
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value34.67
Live Price2.22
Upside / Downside 1,461.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.03
Live Price2.22
Upside / Downside 441.91%

DCF — Dividends

Base MetricDividends / Share
Base Value1.44
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value45.15
Live Price2.22
Upside / Downside 1,933.99%

Projected FCF

6Y Avg FCF132,774,397.07
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value14.63
Live Price2.22
Upside / Downside 559.14%

Peter Lynch Fair Value

EPS (TTM)1.30
Growth Rate Used5.71%
PEG1.00
Fair Value7.44
Live Price2.22
Upside / Downside 235.12%

Graham Number

EPS (TTM)1.30
Tangible Book / Share9.75
Graham Number16.89
Live Price2.22
Upside / Downside 660.73%

Median Price-to-Sales Value

Revenue / Share (TTM)9.91
10Y Median PS Ratio0.90
Median PS Value 8.94
Live Price2.22
Price / Median PS 302.58%

Graham Formula Intrinsic Value

EPS (TTM)1.30
Growth Rate7.75%
Growth Multiplier19.88
AAA Bond Yield5.31%
Intrinsic Value 25.79
Live Price2.22
Upside / Downside 1,061.74%

Lynch Dividend Intrinsic Value

EPS (TTM)1.30
EPS Growth Rate7.75%
Dividend Yield13.96%
P/E Ratio1.71
Intrinsic Value 0.50
Live Price2.22
Upside / Downside -77.31%