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 Value0.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.59
Live Price2.44
Upside / Downside 5.97%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.37
Live Price2.44
Upside / Downside 37.99%

DCF — Dividends

Base MetricDividends / Share
Base Value0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.23
Live Price2.44
Upside / Downside 114.47%

Projected FCF

6Y Avg FCF213,199,324.69
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3.17
Live Price2.44
Upside / Downside 30.12%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.44
Upside / Downside —

Graham Number

EPS (TTM)0.31
Tangible Book / Share2.29
Graham Number4.00
Live Price2.44
Upside / Downside 63.88%

Median Price-to-Sales Value

Revenue / Share (TTM)2.73
10Y Median PS Ratio3.54
Median PS Value 9.67
Live Price2.44
Price / Median PS 296.29%

Graham Formula Intrinsic Value

EPS (TTM)0.31
Growth Rate2.84%
Growth Multiplier11.75
AAA Bond Yield5.31%
Intrinsic Value 3.66
Live Price2.44
Upside / Downside 50.05%

Lynch Dividend Intrinsic Value

EPS (TTM)0.31
EPS Growth Rate2.84%
Dividend Yield7.41%
P/E Ratio7.83
Intrinsic Value 0.25
Live Price2.44
Upside / Downside -89.71%