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 Value0.58
Growth Rate10.48%
DCF Multiplier16.54
Intrinsic Value9.66
Live Price1.49
Upside / Downside 548.53%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.03
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-11.89
Live Price1.49
Upside / Downside -898.24%

DCF — Dividends

Base MetricDividends / Share
Base Value0.83
Growth Rate12.93%
DCF Multiplier19.46
Intrinsic Value16.06
Live Price1.49
Upside / Downside 978.00%

Projected FCF

6Y Avg FCF-103,685,172.49
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-2.10
Live Price1.49
Upside / Downside -241.02%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.49
Upside / Downside —

Graham Number

EPS (TTM)0.72
Tangible Book / Share2.71
Graham Number6.63
Live Price1.49
Upside / Downside 344.64%

Median Price-to-Sales Value

Revenue / Share (TTM)11.47
10Y Median PS Ratio0.34
Median PS Value 3.92
Live Price1.49
Price / Median PS 163.24%

Graham Formula Intrinsic Value

EPS (TTM)0.72
Growth Rate9.34%
Growth Multiplier22.53
AAA Bond Yield5.31%
Intrinsic Value 16.11
Live Price1.49
Upside / Downside 981.28%

Lynch Dividend Intrinsic Value

EPS (TTM)0.72
EPS Growth Rate9.34%
Dividend Yield13.40%
P/E Ratio2.08
Intrinsic Value 0.35
Live Price1.49
Upside / Downside -76.23%