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 Value1.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.62
Live Price9.85
Upside / Downside 109.36%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.74
Live Price9.85
Upside / Downside 39.51%

DCF — Dividends

Base MetricDividends / Share
Base Value3.06
Growth Rate11.01%
DCF Multiplier17.12
Intrinsic Value52.30
Live Price9.85
Upside / Downside 430.94%

Projected FCF

6Y Avg FCF12,900,466.33
Growth Rate13.72%
Growth Multiple16.11
Intrinsic Value16.04
Live Price9.85
Upside / Downside 62.87%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price9.85
Upside / Downside —

Graham Number

EPS (TTM)1.95
Tangible Book / Share10.89
Graham Number21.86
Live Price9.85
Upside / Downside 121.90%

Median Price-to-Sales Value

Revenue / Share (TTM)43.43
10Y Median PS Ratio1.68
Median PS Value 73.14
Live Price9.85
Price / Median PS 642.49%

Graham Formula Intrinsic Value

EPS (TTM)1.95
Growth Rate11.15%
Growth Multiplier25.52
AAA Bond Yield5.31%
Intrinsic Value 49.82
Live Price9.85
Upside / Downside 405.77%

Lynch Dividend Intrinsic Value

EPS (TTM)1.95
EPS Growth Rate11.15%
Dividend Yield13.68%
P/E Ratio5.05
Intrinsic Value 2.50
Live Price9.85
Upside / Downside -74.63%