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 Value0.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.59
Live Price1.51
Upside / Downside 270.21%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-6.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-69.23
Live Price1.51
Upside / Downside -4,684.82%

DCF — Dividends

Base MetricDividends / Share
Base Value0.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.31
Live Price1.51
Upside / Downside 318.15%

Projected FCF

6Y Avg FCF-57,694,336,018.34
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value-32.62
Live Price1.51
Upside / Downside -2,260.28%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.51
Upside / Downside —

Graham Number

EPS (TTM)0.37
Tangible Book / Share7.23
Graham Number7.76
Live Price1.51
Upside / Downside 413.81%

Median Price-to-Sales Value

Revenue / Share (TTM)1.42
10Y Median PS Ratio2.52
Median PS Value 3.59
Live Price1.51
Price / Median PS 137.62%

Graham Formula Intrinsic Value

EPS (TTM)0.37
Growth Rate-3.97%
Growth Multiplier0.46
AAA Bond Yield5.31%
Intrinsic Value 0.17
Live Price1.51
Upside / Downside -88.68%

Lynch Dividend Intrinsic Value

EPS (TTM)0.37
EPS Growth Rate-3.97%
Dividend Yield14.57%
P/E Ratio4.04
Intrinsic Value 0.16
Live Price1.51
Upside / Downside -89.51%