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 Value0.71
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value22.26
Live Price2.02
Upside / Downside 1,002.12%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-17.95
Live Price2.02
Upside / Downside -988.51%

DCF — Dividends

Base MetricDividends / Share
Base Value0.94
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value29.52
Live Price2.02
Upside / Downside 1,361.27%

Projected FCF

6Y Avg FCF-2,953,338,219.99
Growth Rate7.63%
Growth Multiple10.67
Intrinsic Value-0.68
Live Price2.02
Upside / Downside -133.58%

Peter Lynch Fair Value

EPS (TTM)0.52
Growth Rate Used6.46%
PEG1.00
Fair Value3.38
Live Price2.02
Upside / Downside 67.20%

Graham Number

EPS (TTM)0.63
Tangible Book / Share4.64
Graham Number8.11
Live Price2.02
Upside / Downside 301.63%

Median Price-to-Sales Value

Revenue / Share (TTM)3.13
10Y Median PS Ratio0.87
Median PS Value 2.71
Live Price2.02
Price / Median PS 34.01%

Graham Formula Intrinsic Value

EPS (TTM)0.63
Growth Rate7.26%
Growth Multiplier19.08
AAA Bond Yield5.31%
Intrinsic Value 11.98
Live Price2.02
Upside / Downside 492.86%

Lynch Dividend Intrinsic Value

EPS (TTM)0.63
EPS Growth Rate7.26%
Dividend Yield19.57%
P/E Ratio3.22
Intrinsic Value 0.55
Live Price2.02
Upside / Downside -72.56%