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 Value0.28
Growth Rate8.45%
DCF Multiplier14.46
Intrinsic Value4.08
Live Price6.97
Upside / Downside -41.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-18.23
Live Price6.97
Upside / Downside -361.57%

DCF — Dividends

Base MetricDividends / Share
Base Value1.31
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value41.04
Live Price6.97
Upside / Downside 488.87%

Projected FCF

6Y Avg FCF-4,686,467,632.05
Growth Rate9.55%
Growth Multiple12.15
Intrinsic Value0.19
Live Price6.97
Upside / Downside -97.22%

Peter Lynch Fair Value

EPS (TTM)0.71
Growth Rate Used8.03%
PEG1.00
Fair Value5.70
Live Price6.97
Upside / Downside -18.19%

Graham Number

EPS (TTM)0.70
Tangible Book / Share8.20
Graham Number11.36
Live Price6.97
Upside / Downside 63.03%

Median Price-to-Sales Value

Revenue / Share (TTM)4.05
10Y Median PS Ratio1.72
Median PS Value 6.96
Live Price6.97
Price / Median PS -0.20%

Graham Formula Intrinsic Value

EPS (TTM)0.70
Growth Rate6.04%
Growth Multiplier17.06
AAA Bond Yield5.31%
Intrinsic Value 12.03
Live Price6.97
Upside / Downside 72.54%

Lynch Dividend Intrinsic Value

EPS (TTM)0.70
EPS Growth Rate6.04%
Dividend Yield9.99%
P/E Ratio9.89
Intrinsic Value 1.12
Live Price6.97
Upside / Downside -83.86%