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 Value0.23
Growth Rate15.32%
DCF Multiplier22.83
Intrinsic Value5.28
Live Price0.73
Upside / Downside 623.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-3.85
Live Price0.73
Upside / Downside -626.86%

DCF — Dividends

Base MetricDividends / Share
Base Value0.81
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.36
Live Price0.73
Upside / Downside 1,181.97%

Projected FCF

6Y Avg FCF-95,946,554.07
Growth Rate13.75%
Growth Multiple16.15
Intrinsic Value1.47
Live Price0.73
Upside / Downside 101.69%

Peter Lynch Fair Value

EPS (TTM)0.70
Growth Rate Used7.04%
PEG1.00
Fair Value4.91
Live Price0.73
Upside / Downside 572.54%

Graham Number

EPS (TTM)0.68
Tangible Book / Share2.63
Graham Number6.34
Live Price0.73
Upside / Downside 768.76%

Median Price-to-Sales Value

Revenue / Share (TTM)22.15
10Y Median PS Ratio0.12
Median PS Value 2.71
Live Price0.73
Price / Median PS 271.23%

Graham Formula Intrinsic Value

EPS (TTM)0.68
Growth Rate9.04%
Growth Multiplier22.02
AAA Bond Yield5.31%
Intrinsic Value 15.02
Live Price0.73
Upside / Downside 1,957.54%

Lynch Dividend Intrinsic Value

EPS (TTM)0.68
EPS Growth Rate9.04%
Dividend Yield29.34%
P/E Ratio1.07
Intrinsic Value 0.30
Live Price0.73
Upside / Downside -58.38%