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 Value-0.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.46
Live Price1.41
Upside / Downside -132.36%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.15
Live Price1.41
Upside / Downside 52.61%

DCF — Dividends

Base MetricDividends / Share
Base Value0.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.64
Live Price1.41
Upside / Downside 370.71%

Projected FCF

6Y Avg FCF158,977,957.73
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value7.15
Live Price1.41
Upside / Downside 406.77%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.41
Upside / Downside —

Graham Number

EPS (TTM)0.53
Tangible Book / Share5.82
Graham Number8.33
Live Price1.41
Upside / Downside 490.68%

Median Price-to-Sales Value

Revenue / Share (TTM)91.87
10Y Median PS Ratio0.11
Median PS Value 9.72
Live Price1.41
Price / Median PS 589.25%

Graham Formula Intrinsic Value

EPS (TTM)0.53
Growth Rate10.12%
Growth Multiplier23.81
AAA Bond Yield5.31%
Intrinsic Value 12.68
Live Price1.41
Upside / Downside 799.18%

Lynch Dividend Intrinsic Value

EPS (TTM)0.53
EPS Growth Rate10.12%
Dividend Yield7.75%
P/E Ratio2.65
Intrinsic Value 0.26
Live Price1.41
Upside / Downside -81.45%