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 Value0.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.70
Live Price1.98
Upside / Downside 137.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.11
Live Price1.98
Upside / Downside -156.11%

DCF — Dividends

Base MetricDividends / Share
Base Value0.50
Growth Rate11.27%
DCF Multiplier17.42
Intrinsic Value8.68
Live Price1.98
Upside / Downside 338.80%

Projected FCF

6Y Avg FCF141,724.29
Growth Rate8.06%
Growth Multiple10.98
Intrinsic Value0.87
Live Price1.98
Upside / Downside -55.81%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.98
Upside / Downside —

Graham Number

EPS (TTM)0.40
Tangible Book / Share0.73
Graham Number2.57
Live Price1.98
Upside / Downside 29.85%

Median Price-to-Sales Value

Revenue / Share (TTM)0.31
10Y Median PS Ratio7.10
Median PS Value 2.18
Live Price1.98
Price / Median PS 10.17%

Graham Formula Intrinsic Value

EPS (TTM)0.40
Growth Rate2.59%
Growth Multiplier11.34
AAA Bond Yield5.31%
Intrinsic Value 4.54
Live Price1.98
Upside / Downside 129.59%

Lynch Dividend Intrinsic Value

EPS (TTM)0.40
EPS Growth Rate2.59%
Dividend Yield7.47%
P/E Ratio4.94
Intrinsic Value 0.20
Live Price1.98
Upside / Downside -89.89%