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 Value0.26
Growth Rate15.36%
DCF Multiplier22.89
Intrinsic Value5.94
Live Price1.48
Upside / Downside 301.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.13
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.45
Live Price1.48
Upside / Downside -2.11%

DCF — Dividends

Base MetricDividends / Share
Base Value0.85
Growth Rate8.45%
DCF Multiplier14.46
Intrinsic Value12.31
Live Price1.48
Upside / Downside 731.93%

Projected FCF

6Y Avg FCF71,665,719.56
Growth Rate11.52%
Growth Multiple13.88
Intrinsic Value11.41
Live Price1.48
Upside / Downside 671.23%

Peter Lynch Fair Value

EPS (TTM)0.62
Growth Rate Used17.91%
PEG1.00
Fair Value11.11
Live Price1.48
Upside / Downside 650.36%

Graham Number

EPS (TTM)0.62
Tangible Book / Share10.44
Graham Number12.07
Live Price1.48
Upside / Downside 715.46%

Median Price-to-Sales Value

Revenue / Share (TTM)21.40
10Y Median PS Ratio0.20
Median PS Value 4.22
Live Price1.48
Price / Median PS 184.98%

Graham Formula Intrinsic Value

EPS (TTM)0.62
Growth Rate5.34%
Growth Multiplier15.89
AAA Bond Yield5.31%
Intrinsic Value 9.84
Live Price1.48
Upside / Downside 564.81%

Lynch Dividend Intrinsic Value

EPS (TTM)0.62
EPS Growth Rate5.34%
Dividend Yield20.95%
P/E Ratio2.39
Intrinsic Value 0.40
Live Price1.48
Upside / Downside -73.13%