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 Value1.17
Growth Rate7.60%
DCF Multiplier13.68
Intrinsic Value15.94
Live Price2.80
Upside / Downside 469.18%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.94
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.81
Live Price2.80
Upside / Downside 286.15%

DCF — Dividends

Base MetricDividends / Share
Base Value1.35
Growth Rate8.20%
DCF Multiplier14.22
Intrinsic Value19.21
Live Price2.80
Upside / Downside 586.15%

Projected FCF

6Y Avg FCF533,010,928.19
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value13.67
Live Price2.80
Upside / Downside 388.13%

Peter Lynch Fair Value

EPS (TTM)1.11
Growth Rate Used21.15%
PEG1.00
Fair Value23.53
Live Price2.80
Upside / Downside 740.42%

Graham Number

EPS (TTM)1.12
Tangible Book / Share2.64
Graham Number8.16
Live Price2.80
Upside / Downside 191.38%

Median Price-to-Sales Value

Revenue / Share (TTM)12.84
10Y Median PS Ratio2.32
Median PS Value 29.76
Live Price2.80
Price / Median PS 962.85%

Graham Formula Intrinsic Value

EPS (TTM)1.12
Growth Rate22.29%
Growth Multiplier43.99
AAA Bond Yield5.31%
Intrinsic Value 49.22
Live Price2.80
Upside / Downside 1,657.75%

Lynch Dividend Intrinsic Value

EPS (TTM)1.12
EPS Growth Rate22.29%
Dividend Yield13.28%
P/E Ratio2.50
Intrinsic Value 1.08
Live Price2.80
Upside / Downside -61.26%