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 Value0.64
Growth Rate7.22%
DCF Multiplier13.34
Intrinsic Value8.53
Live Price1.24
Upside / Downside 587.86%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.97
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value186.70
Live Price1.24
Upside / Downside 14,956.39%

DCF — Dividends

Base MetricDividends / Share
Base Value0.58
Growth Rate5.29%
DCF Multiplier11.76
Intrinsic Value6.81
Live Price1.24
Upside / Downside 448.89%

Projected FCF

6Y Avg FCF1,919,198,467.91
Growth Rate4.82%
Growth Multiple8.82
Intrinsic Value31.40
Live Price1.24
Upside / Downside 2,431.93%

Peter Lynch Fair Value

EPS (TTM)0.53
Growth Rate Used15.38%
PEG1.00
Fair Value8.15
Live Price1.24
Upside / Downside 557.22%

Graham Number

EPS (TTM)0.53
Tangible Book / Share2.50
Graham Number5.46
Live Price1.24
Upside / Downside 340.67%

Median Price-to-Sales Value

Revenue / Share (TTM)12.97
10Y Median PS Ratio0.13
Median PS Value 1.75
Live Price1.24
Price / Median PS 40.87%

Graham Formula Intrinsic Value

EPS (TTM)0.53
Growth Rate5.00%
Growth Multiplier15.34
AAA Bond Yield5.31%
Intrinsic Value 8.13
Live Price1.24
Upside / Downside 555.67%

Lynch Dividend Intrinsic Value

EPS (TTM)0.53
EPS Growth Rate5.00%
Dividend Yield9.27%
P/E Ratio2.34
Intrinsic Value 0.18
Live Price1.24
Upside / Downside -85.42%