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 Value0.72
Growth Rate12.93%
DCF Multiplier19.46
Intrinsic Value14.08
Live Price2.39
Upside / Downside 488.96%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.61
Growth Rate7.20%
DCF Multiplier13.32
Intrinsic Value8.18
Live Price2.39
Upside / Downside 242.34%

DCF — Dividends

Base MetricDividends / Share
Base Value0.89
Growth Rate13.50%
DCF Multiplier20.21
Intrinsic Value18.06
Live Price2.39
Upside / Downside 655.84%

Projected FCF

6Y Avg FCF254,605,789.63
Growth Rate4.66%
Growth Multiple8.73
Intrinsic Value3.60
Live Price2.39
Upside / Downside 50.51%

Peter Lynch Fair Value

EPS (TTM)0.77
Growth Rate Used11.92%
PEG1.00
Fair Value9.18
Live Price2.39
Upside / Downside 284.00%

Graham Number

EPS (TTM)0.76
Tangible Book / Share1.94
Graham Number5.75
Live Price2.39
Upside / Downside 140.78%

Median Price-to-Sales Value

Revenue / Share (TTM)10.50
10Y Median PS Ratio0.27
Median PS Value 2.86
Live Price2.39
Price / Median PS 19.84%

Graham Formula Intrinsic Value

EPS (TTM)0.76
Growth Rate4.55%
Growth Multiplier14.58
AAA Bond Yield5.31%
Intrinsic Value 11.15
Live Price2.39
Upside / Downside 366.47%

Lynch Dividend Intrinsic Value

EPS (TTM)0.76
EPS Growth Rate4.55%
Dividend Yield9.42%
P/E Ratio3.13
Intrinsic Value 0.34
Live Price2.39
Upside / Downside -85.83%