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 Value0.80
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.23
Live Price3.35
Upside / Downside 175.42%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.62
Live Price3.35
Upside / Downside 157.21%

DCF — Dividends

Base MetricDividends / Share
Base Value1.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.31
Live Price3.35
Upside / Downside 327.06%

Projected FCF

6Y Avg FCF599,108,710.77
Growth Rate8.02%
Growth Multiple10.95
Intrinsic Value8.17
Live Price3.35
Upside / Downside 143.89%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.35
Upside / Downside —

Graham Number

EPS (TTM)0.80
Tangible Book / Share3.36
Graham Number7.78
Live Price3.35
Upside / Downside 132.31%

Median Price-to-Sales Value

Revenue / Share (TTM)6.20
10Y Median PS Ratio1.91
Median PS Value 11.85
Live Price3.35
Price / Median PS 253.67%

Graham Formula Intrinsic Value

EPS (TTM)0.80
Growth Rate2.38%
Growth Multiplier10.99
AAA Bond Yield5.31%
Intrinsic Value 8.84
Live Price3.35
Upside / Downside 163.84%

Lynch Dividend Intrinsic Value

EPS (TTM)0.80
EPS Growth Rate2.38%
Dividend Yield15.99%
P/E Ratio4.16
Intrinsic Value 0.62
Live Price3.35
Upside / Downside -81.52%