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 Value0.40
Growth Rate12.63%
DCF Multiplier19.07
Intrinsic Value7.54
Live Price2.58
Upside / Downside 192.17%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.44
Live Price2.58
Upside / Downside 72.06%

DCF — Dividends

Base MetricDividends / Share
Base Value0.66
Growth Rate10.10%
DCF Multiplier16.13
Intrinsic Value10.62
Live Price2.58
Upside / Downside 311.50%

Projected FCF

6Y Avg FCF1,236,325,979.99
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value5.51
Live Price2.58
Upside / Downside 113.56%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.58
Upside / Downside —

Graham Number

EPS (TTM)0.52
Tangible Book / Share3.99
Graham Number6.83
Live Price2.58
Upside / Downside 164.69%

Median Price-to-Sales Value

Revenue / Share (TTM)5.34
10Y Median PS Ratio0.75
Median PS Value 3.99
Live Price2.58
Price / Median PS 54.66%

Graham Formula Intrinsic Value

EPS (TTM)0.52
Growth Rate3.34%
Growth Multiplier12.58
AAA Bond Yield5.31%
Intrinsic Value 6.49
Live Price2.58
Upside / Downside 151.44%

Lynch Dividend Intrinsic Value

EPS (TTM)0.52
EPS Growth Rate3.34%
Dividend Yield8.02%
P/E Ratio5.00
Intrinsic Value 0.30
Live Price2.58
Upside / Downside -88.56%