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 Value0.39
Growth Rate16.19%
DCF Multiplier24.20
Intrinsic Value9.56
Live Price2.25
Upside / Downside 324.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.30
Live Price2.25
Upside / Downside 179.99%

DCF — Dividends

Base MetricDividends / Share
Base Value0.79
Growth Rate9.93%
DCF Multiplier15.94
Intrinsic Value12.65
Live Price2.25
Upside / Downside 462.44%

Projected FCF

6Y Avg FCF-361,820,369.24
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value0.81
Live Price2.25
Upside / Downside -64.06%

Peter Lynch Fair Value

EPS (TTM)0.66
Growth Rate Used7.39%
PEG1.00
Fair Value4.88
Live Price2.25
Upside / Downside 116.69%

Graham Number

EPS (TTM)0.65
Tangible Book / Share2.36
Graham Number5.87
Live Price2.25
Upside / Downside 160.96%

Median Price-to-Sales Value

Revenue / Share (TTM)1.08
10Y Median PS Ratio3.50
Median PS Value 3.79
Live Price2.25
Price / Median PS 68.29%

Graham Formula Intrinsic Value

EPS (TTM)0.65
Growth Rate6.54%
Growth Multiplier17.88
AAA Bond Yield5.31%
Intrinsic Value 11.67
Live Price2.25
Upside / Downside 418.74%

Lynch Dividend Intrinsic Value

EPS (TTM)0.65
EPS Growth Rate6.54%
Dividend Yield9.90%
P/E Ratio3.45
Intrinsic Value 0.38
Live Price2.25
Upside / Downside -83.25%