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 Value0.56
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value17.57
Live Price4.52
Upside / Downside 288.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.81
Growth Rate19.26%
DCF Multiplier29.73
Intrinsic Value24.06
Live Price4.52
Upside / Downside 432.21%

DCF — Dividends

Base MetricDividends / Share
Base Value0.91
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value28.29
Live Price4.52
Upside / Downside 525.79%

Projected FCF

6Y Avg FCF4,182,257,513.53
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value7.58
Live Price4.52
Upside / Downside 67.73%

Peter Lynch Fair Value

EPS (TTM)0.59
Growth Rate Used21.47%
PEG1.00
Fair Value12.74
Live Price4.52
Upside / Downside 181.86%

Graham Number

EPS (TTM)0.57
Tangible Book / Share1.32
Graham Number4.12
Live Price4.52
Upside / Downside -8.83%

Median Price-to-Sales Value

Revenue / Share (TTM)4.28
10Y Median PS Ratio1.67
Median PS Value 7.16
Live Price4.52
Price / Median PS 58.47%

Graham Formula Intrinsic Value

EPS (TTM)0.57
Growth Rate11.84%
Growth Multiplier26.67
AAA Bond Yield5.31%
Intrinsic Value 15.31
Live Price4.52
Upside / Downside 238.66%

Lynch Dividend Intrinsic Value

EPS (TTM)0.57
EPS Growth Rate11.84%
Dividend Yield8.91%
P/E Ratio7.87
Intrinsic Value 0.95
Live Price4.52
Upside / Downside -78.94%