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 Value1.16
Growth Rate11.35%
DCF Multiplier17.51
Intrinsic Value20.39
Live Price5.88
Upside / Downside 246.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.57
Live Price5.88
Upside / Downside -39.33%

DCF — Dividends

Base MetricDividends / Share
Base Value1.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.04
Live Price5.88
Upside / Downside 172.80%

Projected FCF

6Y Avg FCF334,825,357.19
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value6.47
Live Price5.88
Upside / Downside 10.07%

Peter Lynch Fair Value

EPS (TTM)1.08
Growth Rate Used14.89%
PEG1.00
Fair Value16.08
Live Price5.88
Upside / Downside 173.50%

Graham Number

EPS (TTM)1.09
Tangible Book / Share4.86
Graham Number10.92
Live Price5.88
Upside / Downside 85.67%

Median Price-to-Sales Value

Revenue / Share (TTM)9.62
10Y Median PS Ratio0.85
Median PS Value 8.13
Live Price5.88
Price / Median PS 38.26%

Graham Formula Intrinsic Value

EPS (TTM)1.09
Growth Rate10.62%
Growth Multiplier24.65
AAA Bond Yield5.31%
Intrinsic Value 26.99
Live Price5.88
Upside / Downside 358.97%

Lynch Dividend Intrinsic Value

EPS (TTM)1.09
EPS Growth Rate10.62%
Dividend Yield7.34%
P/E Ratio5.37
Intrinsic Value 1.08
Live Price5.88
Upside / Downside -81.68%