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 Value0.43
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.01
Live Price1.69
Upside / Downside 196.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.22
Live Price1.69
Upside / Downside 31.43%

DCF — Dividends

Base MetricDividends / Share
Base Value0.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.13
Live Price1.69
Upside / Downside 381.08%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price1.69
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.69
Upside / Downside —

Graham Number

EPS (TTM)0.51
Tangible Book / Share1.76
Graham Number4.49
Live Price1.69
Upside / Downside 165.80%

Median Price-to-Sales Value

Revenue / Share (TTM)9.65
10Y Median PS Ratio0.34
Median PS Value 3.32
Live Price1.69
Price / Median PS 96.25%

Graham Formula Intrinsic Value

EPS (TTM)0.51
Growth Rate5.05%
Growth Multiplier15.41
AAA Bond Yield5.31%
Intrinsic Value 7.91
Live Price1.69
Upside / Downside 367.98%

Lynch Dividend Intrinsic Value

EPS (TTM)0.51
EPS Growth Rate5.05%
Dividend Yield15.12%
P/E Ratio3.29
Intrinsic Value 0.35
Live Price1.69
Upside / Downside -79.52%