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 Value0.81
Growth Rate7.26%
DCF Multiplier13.37
Intrinsic Value10.89
Live Price3.87
Upside / Downside 181.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.77
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value24.00
Live Price3.87
Upside / Downside 520.21%

DCF — Dividends

Base MetricDividends / Share
Base Value1.32
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value41.16
Live Price3.87
Upside / Downside 963.59%

Projected FCF

6Y Avg FCF362,593,790.16
Growth Rate12.83%
Growth Multiple15.17
Intrinsic Value8.26
Live Price3.87
Upside / Downside 113.50%

Peter Lynch Fair Value

EPS (TTM)1.02
Growth Rate Used17.08%
PEG1.00
Fair Value17.42
Live Price3.87
Upside / Downside 350.11%

Graham Number

EPS (TTM)1.02
Tangible Book / Share3.53
Graham Number9.00
Live Price3.87
Upside / Downside 132.52%

Median Price-to-Sales Value

Revenue / Share (TTM)5.56
10Y Median PS Ratio1.21
Median PS Value 6.71
Live Price3.87
Price / Median PS 73.42%

Graham Formula Intrinsic Value

EPS (TTM)1.02
Growth Rate8.21%
Growth Multiplier20.65
AAA Bond Yield5.31%
Intrinsic Value 21.16
Live Price3.87
Upside / Downside 446.72%

Lynch Dividend Intrinsic Value

EPS (TTM)1.02
EPS Growth Rate8.21%
Dividend Yield10.87%
P/E Ratio3.78
Intrinsic Value 0.75
Live Price3.87
Upside / Downside -80.51%