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 Value0.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.12
Live Price1.25
Upside / Downside 69.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.53
Live Price1.25
Upside / Downside 102.09%

DCF — Dividends

Base MetricDividends / Share
Base Value0.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.05
Live Price1.25
Upside / Downside 224.37%

Projected FCF

6Y Avg FCF51,438,199.61
Growth Rate7.56%
Growth Multiple10.62
Intrinsic Value2.49
Live Price1.25
Upside / Downside 99.38%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.25
Upside / Downside —

Graham Number

EPS (TTM)0.22
Tangible Book / Share0.76
Graham Number1.94
Live Price1.25
Upside / Downside 55.56%

Median Price-to-Sales Value

Revenue / Share (TTM)8.78
10Y Median PS Ratio0.24
Median PS Value 2.07
Live Price1.25
Price / Median PS 65.44%

Graham Formula Intrinsic Value

EPS (TTM)0.22
Growth Rate3.56%
Growth Multiplier12.94
AAA Bond Yield5.31%
Intrinsic Value 2.91
Live Price1.25
Upside / Downside 132.40%

Lynch Dividend Intrinsic Value

EPS (TTM)0.22
EPS Growth Rate3.56%
Dividend Yield12.39%
P/E Ratio5.57
Intrinsic Value 0.20
Live Price1.25
Upside / Downside -83.95%