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 Value0.56
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value17.52
Live Price1.18
Upside / Downside 1,384.73%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.10
Growth Rate7.86%
DCF Multiplier13.91
Intrinsic Value1.40
Live Price1.18
Upside / Downside 18.54%

DCF — Dividends

Base MetricDividends / Share
Base Value0.64
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value19.96
Live Price1.18
Upside / Downside 1,591.83%

Projected FCF

6Y Avg FCF118,755,975.56
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1.87
Live Price1.18
Upside / Downside 58.78%

Peter Lynch Fair Value

EPS (TTM)0.52
Growth Rate Used12.10%
PEG1.00
Fair Value6.27
Live Price1.18
Upside / Downside 431.26%

Graham Number

EPS (TTM)0.52
Tangible Book / Share1.36
Graham Number3.99
Live Price1.18
Upside / Downside 237.75%

Median Price-to-Sales Value

Revenue / Share (TTM)6.82
10Y Median PS Ratio0.53
Median PS Value 3.59
Live Price1.18
Price / Median PS 204.05%

Graham Formula Intrinsic Value

EPS (TTM)0.52
Growth Rate10.63%
Growth Multiplier24.67
AAA Bond Yield5.31%
Intrinsic Value 12.91
Live Price1.18
Upside / Downside 993.76%

Lynch Dividend Intrinsic Value

EPS (TTM)0.52
EPS Growth Rate10.63%
Dividend Yield15.34%
P/E Ratio2.26
Intrinsic Value 0.32
Live Price1.18
Upside / Downside -72.80%