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 Value1.01
Growth Rate7.86%
DCF Multiplier13.91
Intrinsic Value14.01
Live Price5.43
Upside / Downside 157.95%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.74
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value22.99
Live Price5.43
Upside / Downside 323.32%

DCF — Dividends

Base MetricDividends / Share
Base Value1.40
Growth Rate11.78%
DCF Multiplier18.03
Intrinsic Value25.22
Live Price5.43
Upside / Downside 364.54%

Projected FCF

6Y Avg FCF533,760,745.09
Growth Rate6.25%
Growth Multiple9.72
Intrinsic Value12.01
Live Price5.43
Upside / Downside 121.15%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.43
Upside / Downside —

Graham Number

EPS (TTM)1.14
Tangible Book / Share7.43
Graham Number13.81
Live Price5.43
Upside / Downside 154.27%

Median Price-to-Sales Value

Revenue / Share (TTM)8.42
10Y Median PS Ratio1.03
Median PS Value 8.67
Live Price5.43
Price / Median PS 59.71%

Graham Formula Intrinsic Value

EPS (TTM)1.14
Growth Rate3.97%
Growth Multiplier13.63
AAA Bond Yield5.31%
Intrinsic Value 15.51
Live Price5.43
Upside / Downside 185.62%

Lynch Dividend Intrinsic Value

EPS (TTM)1.14
EPS Growth Rate3.97%
Dividend Yield7.44%
P/E Ratio4.77
Intrinsic Value 0.62
Live Price5.43
Upside / Downside -88.50%