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 Value0.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.77
Live Price6.10
Upside / Downside 27.36%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.10
Live Price6.10
Upside / Downside 49.17%

DCF — Dividends

Base MetricDividends / Share
Base Value1.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.35
Live Price6.10
Upside / Downside 102.52%

Projected FCF

6Y Avg FCF211,810,608.10
Growth Rate12.04%
Growth Multiple14.37
Intrinsic Value8.07
Live Price6.10
Upside / Downside 32.25%

Peter Lynch Fair Value

EPS (TTM)0.75
Growth Rate Used20.60%
PEG1.00
Fair Value15.45
Live Price6.10
Upside / Downside 153.25%

Graham Number

EPS (TTM)0.72
Tangible Book / Share1.43
Graham Number4.82
Live Price6.10
Upside / Downside -21.02%

Median Price-to-Sales Value

Revenue / Share (TTM)8.95
10Y Median PS Ratio1.11
Median PS Value 9.90
Live Price6.10
Price / Median PS 62.32%

Graham Formula Intrinsic Value

EPS (TTM)0.72
Growth Rate0.41%
Growth Multiplier7.72
AAA Bond Yield5.31%
Intrinsic Value 5.53
Live Price6.10
Upside / Downside -9.39%

Lynch Dividend Intrinsic Value

EPS (TTM)0.72
EPS Growth Rate0.41%
Dividend Yield7.27%
P/E Ratio8.52
Intrinsic Value 0.47
Live Price6.10
Upside / Downside -92.32%