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 Value0.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.98
Live Price4.43
Upside / Downside 102.74%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.46
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.34
Live Price4.43
Upside / Downside 20.54%

DCF — Dividends

Base MetricDividends / Share
Base Value1.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.42
Live Price4.43
Upside / Downside 180.36%

Projected FCF

6Y Avg FCF481,702,544.40
Growth Rate12.04%
Growth Multiple14.38
Intrinsic Value9.91
Live Price4.43
Upside / Downside 123.66%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.43
Upside / Downside —

Graham Number

EPS (TTM)0.85
Tangible Book / Share5.64
Graham Number10.38
Live Price4.43
Upside / Downside 134.39%

Median Price-to-Sales Value

Revenue / Share (TTM)10.79
10Y Median PS Ratio1.79
Median PS Value 19.29
Live Price4.43
Price / Median PS 335.49%

Graham Formula Intrinsic Value

EPS (TTM)0.85
Growth Rate8.64%
Growth Multiplier21.37
AAA Bond Yield5.31%
Intrinsic Value 18.06
Live Price4.43
Upside / Downside 307.68%

Lynch Dividend Intrinsic Value

EPS (TTM)0.85
EPS Growth Rate8.64%
Dividend Yield7.60%
P/E Ratio5.24
Intrinsic Value 0.73
Live Price4.43
Upside / Downside -83.49%