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 Value8.74
Live Price3.22
Upside / Downside 171.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.98
Growth Rate6.08%
DCF Multiplier12.38
Intrinsic Value12.19
Live Price3.22
Upside / Downside 278.56%

DCF — Dividends

Base MetricDividends / Share
Base Value1.14
Growth Rate6.83%
DCF Multiplier13.00
Intrinsic Value14.80
Live Price3.22
Upside / Downside 359.71%

Projected FCF

6Y Avg FCF508,766,722.47
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value11.25
Live Price3.22
Upside / Downside 249.30%

Peter Lynch Fair Value

EPS (TTM)0.92
Growth Rate Used14.76%
PEG1.00
Fair Value13.58
Live Price3.22
Upside / Downside 321.74%

Graham Number

EPS (TTM)0.91
Tangible Book / Share3.42
Graham Number8.37
Live Price3.22
Upside / Downside 159.97%

Median Price-to-Sales Value

Revenue / Share (TTM)8.19
10Y Median PS Ratio0.63
Median PS Value 5.14
Live Price3.22
Price / Median PS 59.74%

Graham Formula Intrinsic Value

EPS (TTM)0.91
Growth Rate5.30%
Growth Multiplier15.83
AAA Bond Yield5.31%
Intrinsic Value 14.41
Live Price3.22
Upside / Downside 347.48%

Lynch Dividend Intrinsic Value

EPS (TTM)0.91
EPS Growth Rate5.30%
Dividend Yield10.63%
P/E Ratio3.54
Intrinsic Value 0.52
Live Price3.22
Upside / Downside -83.83%