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 Value1.12
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value35.05
Live Price1.79
Upside / Downside 1,857.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.40
Live Price1.79
Upside / Downside 927.69%

DCF — Dividends

Base MetricDividends / Share
Base Value1.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.96
Live Price1.79
Upside / Downside 624.14%

Projected FCF

6Y Avg FCF213,900,842.59
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value17.32
Live Price1.79
Upside / Downside 867.60%

Peter Lynch Fair Value

EPS (TTM)0.94
Growth Rate Used24.32%
PEG1.00
Fair Value22.77
Live Price1.79
Upside / Downside 1,171.96%

Graham Number

EPS (TTM)0.93
Tangible Book / Share2.58
Graham Number7.34
Live Price1.79
Upside / Downside 310.19%

Median Price-to-Sales Value

Revenue / Share (TTM)29.31
10Y Median PS Ratio0.16
Median PS Value 4.63
Live Price1.79
Price / Median PS 158.39%

Graham Formula Intrinsic Value

EPS (TTM)0.93
Growth Rate8.58%
Growth Multiplier21.26
AAA Bond Yield5.31%
Intrinsic Value 19.79
Live Price1.79
Upside / Downside 1,005.64%

Lynch Dividend Intrinsic Value

EPS (TTM)0.93
EPS Growth Rate8.58%
Dividend Yield17.24%
P/E Ratio1.92
Intrinsic Value 0.48
Live Price1.79
Upside / Downside -73.03%