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 Value0.18
Growth Rate15.66%
DCF Multiplier23.35
Intrinsic Value4.13
Live Price1.30
Upside / Downside 217.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.24
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value7.40
Live Price1.30
Upside / Downside 469.43%

DCF — Dividends

Base MetricDividends / Share
Base Value0.30
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.52
Live Price1.30
Upside / Downside 170.45%

Projected FCF

6Y Avg FCF173,952,388.29
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value4.06
Live Price1.30
Upside / Downside 212.39%

Peter Lynch Fair Value

EPS (TTM)0.19
Growth Rate Used25.00%
PEG1.00
Fair Value4.87
Live Price1.30
Upside / Downside 274.42%

Graham Number

EPS (TTM)0.19
Tangible Book / Share1.56
Graham Number2.58
Live Price1.30
Upside / Downside 98.62%

Median Price-to-Sales Value

Revenue / Share (TTM)1.00
10Y Median PS Ratio4.90
Median PS Value 4.92
Live Price1.30
Price / Median PS 278.15%

Graham Formula Intrinsic Value

EPS (TTM)0.19
Growth Rate17.74%
Growth Multiplier36.45
AAA Bond Yield5.31%
Intrinsic Value 7.10
Live Price1.30
Upside / Downside 446.19%

Lynch Dividend Intrinsic Value

EPS (TTM)0.19
EPS Growth Rate17.74%
Dividend Yield10.32%
P/E Ratio6.67
Intrinsic Value 0.37
Live Price1.30
Upside / Downside -71.19%