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 Value0.64
Growth Rate8.73%
DCF Multiplier14.72
Intrinsic Value9.39
Live Price6.43
Upside / Downside 46.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.69
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.97
Live Price6.43
Upside / Downside 23.90%

DCF — Dividends

Base MetricDividends / Share
Base Value1.75
Growth Rate11.19%
DCF Multiplier17.33
Intrinsic Value30.30
Live Price6.43
Upside / Downside 371.20%

Projected FCF

6Y Avg FCF414,404,330.97
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value6.74
Live Price6.43
Upside / Downside 4.77%

Peter Lynch Fair Value

EPS (TTM)0.99
Growth Rate Used10.29%
PEG1.00
Fair Value10.19
Live Price6.43
Upside / Downside 58.45%

Graham Number

EPS (TTM)0.99
Tangible Book / Share5.30
Graham Number10.87
Live Price6.43
Upside / Downside 69.04%

Median Price-to-Sales Value

Revenue / Share (TTM)4.97
10Y Median PS Ratio0.97
Median PS Value 4.80
Live Price6.43
Price / Median PS -25.34%

Graham Formula Intrinsic Value

EPS (TTM)0.99
Growth Rate2.20%
Growth Multiplier10.69
AAA Bond Yield5.31%
Intrinsic Value 10.60
Live Price6.43
Upside / Downside 64.90%

Lynch Dividend Intrinsic Value

EPS (TTM)0.99
EPS Growth Rate2.20%
Dividend Yield13.69%
P/E Ratio6.48
Intrinsic Value 1.02
Live Price6.43
Upside / Downside -84.06%