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 Value0.60
Growth Rate8.49%
DCF Multiplier14.50
Intrinsic Value8.64
Live Price2.08
Upside / Downside 315.25%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.39
Live Price2.08
Upside / Downside 207.26%

DCF — Dividends

Base MetricDividends / Share
Base Value0.82
Growth Rate15.16%
DCF Multiplier22.58
Intrinsic Value18.49
Live Price2.08
Upside / Downside 788.74%

Projected FCF

6Y Avg FCF-2,729,468,333.51
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-13.98
Live Price2.08
Upside / Downside -772.15%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.08
Upside / Downside —

Graham Number

EPS (TTM)0.74
Tangible Book / Share4.77
Graham Number8.91
Live Price2.08
Upside / Downside 328.55%

Median Price-to-Sales Value

Revenue / Share (TTM)1.72
10Y Median PS Ratio2.65
Median PS Value 4.56
Live Price2.08
Price / Median PS 119.38%

Graham Formula Intrinsic Value

EPS (TTM)0.74
Growth Rate7.05%
Growth Multiplier18.73
AAA Bond Yield5.31%
Intrinsic Value 13.83
Live Price2.08
Upside / Downside 564.69%

Lynch Dividend Intrinsic Value

EPS (TTM)0.74
EPS Growth Rate7.05%
Dividend Yield8.30%
P/E Ratio2.82
Intrinsic Value 0.33
Live Price2.08
Upside / Downside -84.26%