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 Value2.56
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value80.12
Live Price32.95
Upside / Downside 143.17%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.82
Live Price32.95
Upside / Downside -30.73%

DCF — Dividends

Base MetricDividends / Share
Base Value4.51
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value141.09
Live Price32.95
Upside / Downside 328.18%

Projected FCF

6Y Avg FCF208,720,190.06
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value37.03
Live Price32.95
Upside / Downside 12.39%

Peter Lynch Fair Value

EPS (TTM)2.55
Growth Rate Used14.15%
PEG1.00
Fair Value36.08
Live Price32.95
Upside / Downside 9.51%

Graham Number

EPS (TTM)2.54
Tangible Book / Share17.41
Graham Number31.54
Live Price32.95
Upside / Downside -4.27%

Median Price-to-Sales Value

Revenue / Share (TTM)17.12
10Y Median PS Ratio0.88
Median PS Value 14.99
Live Price32.95
Price / Median PS -54.51%

Graham Formula Intrinsic Value

EPS (TTM)2.54
Growth Rate6.19%
Growth Multiplier17.31
AAA Bond Yield5.31%
Intrinsic Value 43.98
Live Price32.95
Upside / Downside 33.47%

Lynch Dividend Intrinsic Value

EPS (TTM)2.54
EPS Growth Rate6.19%
Dividend Yield6.95%
P/E Ratio12.97
Intrinsic Value 4.35
Live Price32.95
Upside / Downside -86.79%