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 Value0.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.94
Live Price1.10
Upside / Downside 258.01%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.64
Live Price1.10
Upside / Downside 776.59%

DCF — Dividends

Base MetricDividends / Share
Base Value0.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.02
Live Price1.10
Upside / Downside 265.90%

Projected FCF

6Y Avg FCF129,600,402.96
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value4.59
Live Price1.10
Upside / Downside 317.47%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.10
Upside / Downside —

Graham Number

EPS (TTM)0.24
Tangible Book / Share1.98
Graham Number3.27
Live Price1.10
Upside / Downside 197.17%

Median Price-to-Sales Value

Revenue / Share (TTM)8.33
10Y Median PS Ratio0.36
Median PS Value 3.01
Live Price1.10
Price / Median PS 173.69%

Graham Formula Intrinsic Value

EPS (TTM)0.24
Growth Rate2.98%
Growth Multiplier11.99
AAA Bond Yield5.31%
Intrinsic Value 2.93
Live Price1.10
Upside / Downside 166.21%

Lynch Dividend Intrinsic Value

EPS (TTM)0.24
EPS Growth Rate2.98%
Dividend Yield12.27%
P/E Ratio4.50
Intrinsic Value 0.17
Live Price1.10
Upside / Downside -84.65%