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 Value0.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.54
Live Price1.80
Upside / Downside 96.52%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.50
Growth Rate12.32%
DCF Multiplier18.69
Intrinsic Value28.04
Live Price1.80
Upside / Downside 1,457.68%

DCF — Dividends

Base MetricDividends / Share
Base Value0.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.77
Live Price1.80
Upside / Downside 498.56%

Projected FCF

6Y Avg FCF107,600,227.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value17.47
Live Price1.80
Upside / Downside 870.54%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.80
Upside / Downside —

Graham Number

EPS (TTM)0.66
Tangible Book / Share—
Graham Number—
Live Price1.80
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)15.86
10Y Median PS Ratio0.31
Median PS Value 4.88
Live Price1.80
Price / Median PS 170.90%

Graham Formula Intrinsic Value

EPS (TTM)0.66
Growth Rate1.06%
Growth Multiplier8.80
AAA Bond Yield5.31%
Intrinsic Value 5.77
Live Price1.80
Upside / Downside 220.43%

Lynch Dividend Intrinsic Value

EPS (TTM)0.66
EPS Growth Rate1.06%
Dividend Yield20.00%
P/E Ratio2.75
Intrinsic Value 0.38
Live Price1.80
Upside / Downside -78.85%