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 Value0.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.04
Live Price1.28
Upside / Downside 137.51%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.49
Growth Rate15.01%
DCF Multiplier22.36
Intrinsic Value10.86
Live Price1.28
Upside / Downside 748.41%

DCF — Dividends

Base MetricDividends / Share
Base Value0.34
Growth Rate14.31%
DCF Multiplier21.34
Intrinsic Value7.32
Live Price1.28
Upside / Downside 471.76%

Projected FCF

6Y Avg FCF496,312,622.13
Growth Rate10.33%
Growth Multiple12.81
Intrinsic Value4.26
Live Price1.28
Upside / Downside 232.81%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.28
Upside / Downside —

Graham Number

EPS (TTM)0.28
Tangible Book / Share1.04
Graham Number2.56
Live Price1.28
Upside / Downside 100.04%

Median Price-to-Sales Value

Revenue / Share (TTM)1.56
10Y Median PS Ratio1.63
Median PS Value 2.55
Live Price1.28
Price / Median PS 98.89%

Graham Formula Intrinsic Value

EPS (TTM)0.28
Growth Rate1.22%
Growth Multiplier9.06
AAA Bond Yield5.31%
Intrinsic Value 2.50
Live Price1.28
Upside / Downside 95.57%

Lynch Dividend Intrinsic Value

EPS (TTM)0.28
EPS Growth Rate1.22%
Dividend Yield7.91%
P/E Ratio4.63
Intrinsic Value 0.12
Live Price1.28
Upside / Downside -90.85%