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 Value0.30
Growth Rate8.39%
DCF Multiplier14.40
Intrinsic Value4.27
Live Price2.90
Upside / Downside 47.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.39
Live Price2.90
Upside / Downside -147.87%

DCF — Dividends

Base MetricDividends / Share
Base Value0.55
Growth Rate8.25%
DCF Multiplier14.27
Intrinsic Value7.84
Live Price2.90
Upside / Downside 170.28%

Projected FCF

6Y Avg FCF80,620,174.87
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3.09
Live Price2.90
Upside / Downside 6.54%

Peter Lynch Fair Value

EPS (TTM)0.44
Growth Rate Used8.81%
PEG1.00
Fair Value3.87
Live Price2.90
Upside / Downside 33.29%

Graham Number

EPS (TTM)0.44
Tangible Book / Share1.99
Graham Number4.44
Live Price2.90
Upside / Downside 53.09%

Median Price-to-Sales Value

Revenue / Share (TTM)20.95
10Y Median PS Ratio0.15
Median PS Value 3.23
Live Price2.90
Price / Median PS 11.55%

Graham Formula Intrinsic Value

EPS (TTM)0.44
Growth Rate1.65%
Growth Multiplier9.78
AAA Bond Yield5.31%
Intrinsic Value 4.28
Live Price2.90
Upside / Downside 47.58%

Lynch Dividend Intrinsic Value

EPS (TTM)0.44
EPS Growth Rate1.65%
Dividend Yield5.74%
P/E Ratio6.63
Intrinsic Value 0.21
Live Price2.90
Upside / Downside -92.59%