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 Value4.11
Growth Rate19.72%
DCF Multiplier30.66
Intrinsic Value126.11
Live Price8.14
Upside / Downside 1,449.21%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.58
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value49.40
Live Price8.14
Upside / Downside 506.93%

DCF — Dividends

Base MetricDividends / Share
Base Value4.31
Growth Rate18.34%
DCF Multiplier27.96
Intrinsic Value120.61
Live Price8.14
Upside / Downside 1,381.75%

Projected FCF

6Y Avg FCF22,430,859.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value8.83
Live Price8.14
Upside / Downside 8.49%

Peter Lynch Fair Value

EPS (TTM)3.96
Growth Rate Used19.83%
PEG1.00
Fair Value78.51
Live Price8.14
Upside / Downside 864.53%

Graham Number

EPS (TTM)3.96
Tangible Book / Share10.45
Graham Number30.51
Live Price8.14
Upside / Downside 274.79%

Median Price-to-Sales Value

Revenue / Share (TTM)34.97
10Y Median PS Ratio0.50
Median PS Value 17.59
Live Price8.14
Price / Median PS 116.15%

Graham Formula Intrinsic Value

EPS (TTM)3.96
Growth Rate11.20%
Growth Multiplier25.61
AAA Bond Yield5.31%
Intrinsic Value 101.47
Live Price8.14
Upside / Downside 1,146.60%

Lynch Dividend Intrinsic Value

EPS (TTM)3.96
EPS Growth Rate11.20%
Dividend Yield10.40%
P/E Ratio2.05
Intrinsic Value 1.85
Live Price8.14
Upside / Downside -77.22%