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 Value0.89
Growth Rate19.37%
DCF Multiplier29.95
Intrinsic Value26.59
Live Price5.19
Upside / Downside 412.28%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.91
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value28.43
Live Price5.19
Upside / Downside 447.81%

DCF — Dividends

Base MetricDividends / Share
Base Value1.14
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value35.72
Live Price5.19
Upside / Downside 588.28%

Projected FCF

6Y Avg FCF401,106,971.13
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value9.76
Live Price5.19
Upside / Downside 88.10%

Peter Lynch Fair Value

EPS (TTM)0.93
Growth Rate Used13.65%
PEG1.00
Fair Value12.70
Live Price5.19
Upside / Downside 144.61%

Graham Number

EPS (TTM)0.94
Tangible Book / Share1.44
Graham Number5.51
Live Price5.19
Upside / Downside 6.23%

Median Price-to-Sales Value

Revenue / Share (TTM)7.17
10Y Median PS Ratio1.07
Median PS Value 7.67
Live Price5.19
Price / Median PS 47.74%

Graham Formula Intrinsic Value

EPS (TTM)0.94
Growth Rate7.09%
Growth Multiplier18.79
AAA Bond Yield5.31%
Intrinsic Value 17.64
Live Price5.19
Upside / Downside 239.80%

Lynch Dividend Intrinsic Value

EPS (TTM)0.94
EPS Growth Rate7.09%
Dividend Yield6.20%
P/E Ratio5.53
Intrinsic Value 0.70
Live Price5.19
Upside / Downside -86.54%