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 Value0.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.76
Live Price2.51
Upside / Downside 249.12%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.72
Live Price2.51
Upside / Downside 247.50%

DCF — Dividends

Base MetricDividends / Share
Base Value0.89
Growth Rate9.96%
DCF Multiplier15.97
Intrinsic Value14.21
Live Price2.51
Upside / Downside 465.95%

Projected FCF

6Y Avg FCF2,121,800,420.56
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value7.27
Live Price2.51
Upside / Downside 189.50%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.51
Upside / Downside —

Graham Number

EPS (TTM)0.51
Tangible Book / Share0.09
Graham Number1.02
Live Price2.51
Upside / Downside -59.27%

Median Price-to-Sales Value

Revenue / Share (TTM)5.15
10Y Median PS Ratio1.03
Median PS Value 5.29
Live Price2.51
Price / Median PS 110.64%

Graham Formula Intrinsic Value

EPS (TTM)0.51
Growth Rate2.12%
Growth Multiplier10.56
AAA Bond Yield5.31%
Intrinsic Value 5.37
Live Price2.51
Upside / Downside 113.77%

Lynch Dividend Intrinsic Value

EPS (TTM)0.51
EPS Growth Rate2.12%
Dividend Yield17.72%
P/E Ratio4.94
Intrinsic Value 0.50
Live Price2.51
Upside / Downside -80.07%