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 Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.67
Live Price1.06
Upside / Downside 151.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.81
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value25.39
Live Price1.06
Upside / Downside 2,295.48%

DCF — Dividends

Base MetricDividends / Share
Base Value0.36
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.16
Live Price1.06
Upside / Downside 292.23%

Projected FCF

6Y Avg FCF105,164,144.14
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value5.40
Live Price1.06
Upside / Downside 409.06%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.06
Upside / Downside —

Graham Number

EPS (TTM)0.23
Tangible Book / Share2.75
Graham Number3.77
Live Price1.06
Upside / Downside 255.80%

Median Price-to-Sales Value

Revenue / Share (TTM)10.00
10Y Median PS Ratio0.27
Median PS Value 2.66
Live Price1.06
Price / Median PS 151.37%

Graham Formula Intrinsic Value

EPS (TTM)0.23
Growth Rate-3.49%
Growth Multiplier1.25
AAA Bond Yield5.31%
Intrinsic Value 0.29
Live Price1.06
Upside / Downside -72.95%

Lynch Dividend Intrinsic Value

EPS (TTM)0.23
EPS Growth Rate-3.49%
Dividend Yield15.10%
P/E Ratio4.63
Intrinsic Value 0.12
Live Price1.06
Upside / Downside -88.49%