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 Value0.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.61
Live Price1.38
Upside / Downside 161.73%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.38
Growth Rate9.77%
DCF Multiplier15.78
Intrinsic Value5.95
Live Price1.38
Upside / Downside 331.05%

DCF — Dividends

Base MetricDividends / Share
Base Value0.50
Growth Rate18.29%
DCF Multiplier27.86
Intrinsic Value13.90
Live Price1.38
Upside / Downside 907.09%

Projected FCF

6Y Avg FCF225,157,372.40
Growth Rate9.89%
Growth Multiple12.43
Intrinsic Value3.75
Live Price1.38
Upside / Downside 171.55%

Peter Lynch Fair Value

EPS (TTM)0.31
Growth Rate Used14.68%
PEG1.00
Fair Value4.57
Live Price1.38
Upside / Downside 231.29%

Graham Number

EPS (TTM)0.31
Tangible Book / Share1.24
Graham Number2.94
Live Price1.38
Upside / Downside 113.21%

Median Price-to-Sales Value

Revenue / Share (TTM)1.26
10Y Median PS Ratio6.48
Median PS Value 8.16
Live Price1.38
Price / Median PS 491.22%

Graham Formula Intrinsic Value

EPS (TTM)0.31
Growth Rate8.23%
Growth Multiplier20.68
AAA Bond Yield5.31%
Intrinsic Value 6.44
Live Price1.38
Upside / Downside 366.50%

Lynch Dividend Intrinsic Value

EPS (TTM)0.31
EPS Growth Rate8.23%
Dividend Yield16.40%
P/E Ratio4.43
Intrinsic Value 0.35
Live Price1.38
Upside / Downside -74.91%