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 Value0.95
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.92
Live Price7.78
Upside / Downside 40.40%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.73
Live Price7.78
Upside / Downside 37.89%

DCF — Dividends

Base MetricDividends / Share
Base Value2.05
Growth Rate5.13%
DCF Multiplier11.64
Intrinsic Value23.83
Live Price7.78
Upside / Downside 206.28%

Projected FCF

6Y Avg FCF123,653,353.21
Growth Rate11.79%
Growth Multiple14.14
Intrinsic Value12.88
Live Price7.78
Upside / Downside 65.52%

Peter Lynch Fair Value

EPS (TTM)1.20
Growth Rate Used5.48%
PEG1.00
Fair Value6.57
Live Price7.78
Upside / Downside -15.52%

Graham Number

EPS (TTM)1.20
Tangible Book / Share8.15
Graham Number14.84
Live Price7.78
Upside / Downside 90.73%

Median Price-to-Sales Value

Revenue / Share (TTM)1.72
10Y Median PS Ratio10.87
Median PS Value 18.68
Live Price7.78
Price / Median PS 140.09%

Graham Formula Intrinsic Value

EPS (TTM)1.20
Growth Rate0.79%
Growth Multiplier8.35
AAA Bond Yield5.31%
Intrinsic Value 10.00
Live Price7.78
Upside / Downside 28.53%

Lynch Dividend Intrinsic Value

EPS (TTM)1.20
EPS Growth Rate0.79%
Dividend Yield12.85%
P/E Ratio6.50
Intrinsic Value 1.06
Live Price7.78
Upside / Downside -86.34%