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 Rate6.56%
DCF Multiplier12.77
Intrinsic Value2.93
Live Price1.29
Upside / Downside 126.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.24
Live Price1.29
Upside / Downside -3.97%

DCF — Dividends

Base MetricDividends / Share
Base Value0.51
Growth Rate12.89%
DCF Multiplier19.40
Intrinsic Value9.94
Live Price1.29
Upside / Downside 670.79%

Projected FCF

6Y Avg FCF71,364,161.77
Growth Rate10.92%
Growth Multiple13.33
Intrinsic Value4.27
Live Price1.29
Upside / Downside 230.75%

Peter Lynch Fair Value

EPS (TTM)0.39
Growth Rate Used9.21%
PEG1.00
Fair Value3.61
Live Price1.29
Upside / Downside 179.93%

Graham Number

EPS (TTM)0.39
Tangible Book / Share2.45
Graham Number4.63
Live Price1.29
Upside / Downside 259.20%

Median Price-to-Sales Value

Revenue / Share (TTM)6.84
10Y Median PS Ratio0.48
Median PS Value 3.25
Live Price1.29
Price / Median PS 152.05%

Graham Formula Intrinsic Value

EPS (TTM)0.39
Growth Rate5.29%
Growth Multiplier15.80
AAA Bond Yield5.31%
Intrinsic Value 6.21
Live Price1.29
Upside / Downside 381.23%

Lynch Dividend Intrinsic Value

EPS (TTM)0.39
EPS Growth Rate5.29%
Dividend Yield13.08%
P/E Ratio3.28
Intrinsic Value 0.24
Live Price1.29
Upside / Downside -81.34%