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 Value0.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.65
Live Price0.99
Upside / Downside 369.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.47
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value14.72
Live Price0.99
Upside / Downside 1,386.70%

DCF — Dividends

Base MetricDividends / Share
Base Value0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.19
Live Price0.99
Upside / Downside 424.19%

Projected FCF

6Y Avg FCF393,981,388.99
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value5.03
Live Price0.99
Upside / Downside 407.98%

Peter Lynch Fair Value

EPS (TTM)0.36
Growth Rate Used18.15%
PEG1.00
Fair Value6.55
Live Price0.99
Upside / Downside 561.80%

Graham Number

EPS (TTM)0.36
Tangible Book / Share0.87
Graham Number2.66
Live Price0.99
Upside / Downside 168.42%

Median Price-to-Sales Value

Revenue / Share (TTM)3.27
10Y Median PS Ratio0.73
Median PS Value 2.39
Live Price0.99
Price / Median PS 141.43%

Graham Formula Intrinsic Value

EPS (TTM)0.36
Growth Rate9.28%
Growth Multiplier22.42
AAA Bond Yield5.31%
Intrinsic Value 7.97
Live Price0.99
Upside / Downside 705.46%

Lynch Dividend Intrinsic Value

EPS (TTM)0.36
EPS Growth Rate9.28%
Dividend Yield13.98%
P/E Ratio2.78
Intrinsic Value 0.24
Live Price0.99
Upside / Downside -75.97%