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 Value0.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.00
Live Price1.13
Upside / Downside 77.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.65
Live Price1.13
Upside / Downside 134.53%

DCF — Dividends

Base MetricDividends / Share
Base Value0.42
Growth Rate7.19%
DCF Multiplier13.31
Intrinsic Value5.59
Live Price1.13
Upside / Downside 394.57%

Projected FCF

6Y Avg FCF38,126,194.93
Growth Rate14.12%
Growth Multiple16.55
Intrinsic Value1.76
Live Price1.13
Upside / Downside 55.88%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.13
Upside / Downside —

Graham Number

EPS (TTM)0.34
Tangible Book / Share1.65
Graham Number3.56
Live Price1.13
Upside / Downside 214.77%

Median Price-to-Sales Value

Revenue / Share (TTM)9.08
10Y Median PS Ratio0.44
Median PS Value 4.02
Live Price1.13
Price / Median PS 256.01%

Graham Formula Intrinsic Value

EPS (TTM)0.34
Growth Rate8.50%
Growth Multiplier21.13
AAA Bond Yield5.31%
Intrinsic Value 7.15
Live Price1.13
Upside / Downside 532.86%

Lynch Dividend Intrinsic Value

EPS (TTM)0.34
EPS Growth Rate8.50%
Dividend Yield10.95%
P/E Ratio3.34
Intrinsic Value 0.23
Live Price1.13
Upside / Downside -80.06%