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 Value0.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.13
Live Price2.57
Upside / Downside 177.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.75
Growth Rate7.24%
DCF Multiplier13.36
Intrinsic Value10.04
Live Price2.57
Upside / Downside 290.82%

DCF — Dividends

Base MetricDividends / Share
Base Value0.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.08
Live Price2.57
Upside / Downside 331.26%

Projected FCF

6Y Avg FCF371,926,098.17
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value5.53
Live Price2.57
Upside / Downside 115.28%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.57
Upside / Downside —

Graham Number

EPS (TTM)0.60
Tangible Book / Share2.02
Graham Number5.22
Live Price2.57
Upside / Downside 103.24%

Median Price-to-Sales Value

Revenue / Share (TTM)5.43
10Y Median PS Ratio1.05
Median PS Value 5.69
Live Price2.57
Price / Median PS 121.35%

Graham Formula Intrinsic Value

EPS (TTM)0.60
Growth Rate0.81%
Growth Multiplier8.39
AAA Bond Yield5.31%
Intrinsic Value 5.05
Live Price2.57
Upside / Downside 96.42%

Lynch Dividend Intrinsic Value

EPS (TTM)0.60
EPS Growth Rate0.81%
Dividend Yield16.88%
P/E Ratio4.27
Intrinsic Value 0.46
Live Price2.57
Upside / Downside -82.27%