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 Value0.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.69
Live Price1.32
Upside / Downside 482.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-4.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-46.45
Live Price1.32
Upside / Downside -3,618.67%

DCF — Dividends

Base MetricDividends / Share
Base Value0.77
Growth Rate7.74%
DCF Multiplier13.80
Intrinsic Value10.59
Live Price1.32
Upside / Downside 701.97%

Projected FCF

6Y Avg FCF2,917,944,783.76
Growth Rate4.78%
Growth Multiple8.80
Intrinsic Value8.24
Live Price1.32
Upside / Downside 523.92%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.32
Upside / Downside —

Graham Number

EPS (TTM)0.65
Tangible Book / Share4.83
Graham Number8.40
Live Price1.32
Upside / Downside 536.48%

Median Price-to-Sales Value

Revenue / Share (TTM)1.45
10Y Median PS Ratio2.18
Median PS Value 3.16
Live Price1.32
Price / Median PS 139.62%

Graham Formula Intrinsic Value

EPS (TTM)0.65
Growth Rate-0.44%
Growth Multiplier6.31
AAA Bond Yield5.31%
Intrinsic Value 4.08
Live Price1.32
Upside / Downside 209.21%

Lynch Dividend Intrinsic Value

EPS (TTM)0.65
EPS Growth Rate-0.44%
Dividend Yield15.26%
P/E Ratio2.04
Intrinsic Value 0.20
Live Price1.32
Upside / Downside -85.22%