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 Value0.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.53
Live Price1.54
Upside / Downside 194.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.65
Live Price1.54
Upside / Downside 71.82%

DCF — Dividends

Base MetricDividends / Share
Base Value0.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.32
Live Price1.54
Upside / Downside 375.19%

Projected FCF

6Y Avg FCF109,506,891.20
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3.10
Live Price1.54
Upside / Downside 101.61%

Peter Lynch Fair Value

EPS (TTM)0.39
Growth Rate Used5.42%
PEG1.00
Fair Value2.13
Live Price1.54
Upside / Downside 38.26%

Graham Number

EPS (TTM)0.39
Tangible Book / Share1.61
Graham Number3.76
Live Price1.54
Upside / Downside 143.88%

Median Price-to-Sales Value

Revenue / Share (TTM)4.23
10Y Median PS Ratio0.50
Median PS Value 2.13
Live Price1.54
Price / Median PS 38.20%

Graham Formula Intrinsic Value

EPS (TTM)0.39
Growth Rate-0.21%
Growth Multiplier6.69
AAA Bond Yield5.31%
Intrinsic Value 2.63
Live Price1.54
Upside / Downside 70.80%

Lynch Dividend Intrinsic Value

EPS (TTM)0.39
EPS Growth Rate-0.21%
Dividend Yield18.83%
P/E Ratio3.92
Intrinsic Value 0.29
Live Price1.54
Upside / Downside -81.39%