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 Value1.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.84
Live Price5.80
Upside / Downside 207.63%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.23
Live Price5.80
Upside / Downside 110.93%

DCF — Dividends

Base MetricDividends / Share
Base Value1.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.60
Live Price5.80
Upside / Downside 255.17%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price5.80
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.80
Upside / Downside —

Graham Number

EPS (TTM)1.56
Tangible Book / Share2.26
Graham Number8.90
Live Price5.80
Upside / Downside 53.53%

Median Price-to-Sales Value

Revenue / Share (TTM)9.01
10Y Median PS Ratio1.47
Median PS Value 13.21
Live Price5.80
Price / Median PS 127.75%

Graham Formula Intrinsic Value

EPS (TTM)1.56
Growth Rate2.21%
Growth Multiplier10.71
AAA Bond Yield5.31%
Intrinsic Value 16.71
Live Price5.80
Upside / Downside 188.15%

Lynch Dividend Intrinsic Value

EPS (TTM)1.56
EPS Growth Rate2.21%
Dividend Yield7.23%
P/E Ratio3.72
Intrinsic Value 0.55
Live Price5.80
Upside / Downside -90.50%