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 Value0.66
Growth Rate13.24%
DCF Multiplier19.86
Intrinsic Value13.10
Live Price2.52
Upside / Downside 419.94%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.75
Live Price2.52
Upside / Downside 128.07%

DCF — Dividends

Base MetricDividends / Share
Base Value0.83
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value26.03
Live Price2.52
Upside / Downside 932.92%

Projected FCF

6Y Avg FCF648,669,693.64
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value9.36
Live Price2.52
Upside / Downside 271.52%

Peter Lynch Fair Value

EPS (TTM)0.55
Growth Rate Used17.25%
PEG1.00
Fair Value9.46
Live Price2.52
Upside / Downside 275.42%

Graham Number

EPS (TTM)0.55
Tangible Book / Share2.32
Graham Number5.36
Live Price2.52
Upside / Downside 112.83%

Median Price-to-Sales Value

Revenue / Share (TTM)4.97
10Y Median PS Ratio1.90
Median PS Value 9.46
Live Price2.52
Price / Median PS 275.57%

Graham Formula Intrinsic Value

EPS (TTM)0.55
Growth Rate24.69%
Growth Multiplier47.96
AAA Bond Yield5.31%
Intrinsic Value 26.31
Live Price2.52
Upside / Downside 944.10%

Lynch Dividend Intrinsic Value

EPS (TTM)0.55
EPS Growth Rate24.69%
Dividend Yield14.00%
P/E Ratio4.59
Intrinsic Value 1.03
Live Price2.52
Upside / Downside -59.23%