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 Value0.69
Growth Rate12.46%
DCF Multiplier18.86
Intrinsic Value12.92
Live Price2.45
Upside / Downside 427.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.69
Growth Rate18.90%
DCF Multiplier29.02
Intrinsic Value-20.12
Live Price2.45
Upside / Downside -921.21%

DCF — Dividends

Base MetricDividends / Share
Base Value0.91
Growth Rate12.77%
DCF Multiplier19.25
Intrinsic Value17.46
Live Price2.45
Upside / Downside 612.46%

Projected FCF

6Y Avg FCF-149,559,183.58
Growth Rate12.09%
Growth Multiple14.43
Intrinsic Value0.68
Live Price2.45
Upside / Downside -72.11%

Peter Lynch Fair Value

EPS (TTM)0.71
Growth Rate Used11.02%
PEG1.00
Fair Value7.83
Live Price2.45
Upside / Downside 219.41%

Graham Number

EPS (TTM)0.70
Tangible Book / Share3.17
Graham Number7.06
Live Price2.45
Upside / Downside 188.27%

Median Price-to-Sales Value

Revenue / Share (TTM)8.95
10Y Median PS Ratio0.55
Median PS Value 4.90
Live Price2.45
Price / Median PS 99.80%

Graham Formula Intrinsic Value

EPS (TTM)0.70
Growth Rate10.02%
Growth Multiplier23.65
AAA Bond Yield5.31%
Intrinsic Value 16.64
Live Price2.45
Upside / Downside 579.21%

Lynch Dividend Intrinsic Value

EPS (TTM)0.70
EPS Growth Rate10.02%
Dividend Yield11.88%
P/E Ratio3.48
Intrinsic Value 0.55
Live Price2.45
Upside / Downside -77.47%