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 Value1.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.66
Live Price6.42
Upside / Downside 81.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.82
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.51
Live Price6.42
Upside / Downside 48.15%

DCF — Dividends

Base MetricDividends / Share
Base Value1.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.39
Live Price6.42
Upside / Downside 186.49%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price6.42
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price6.42
Upside / Downside —

Graham Number

EPS (TTM)0.97
Tangible Book / Share2.67
Graham Number7.63
Live Price6.42
Upside / Downside 18.92%

Median Price-to-Sales Value

Revenue / Share (TTM)7.55
10Y Median PS Ratio2.75
Median PS Value 20.79
Live Price6.42
Price / Median PS 223.81%

Graham Formula Intrinsic Value

EPS (TTM)0.97
Growth Rate0.89%
Growth Multiplier8.51
AAA Bond Yield5.31%
Intrinsic Value 8.29
Live Price6.42
Upside / Downside 29.13%

Lynch Dividend Intrinsic Value

EPS (TTM)0.97
EPS Growth Rate0.89%
Dividend Yield11.56%
P/E Ratio6.59
Intrinsic Value 0.80
Live Price6.42
Upside / Downside -87.54%