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 Value2.41
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value75.40
Live Price8.20
Upside / Downside 819.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.26
Live Price8.20
Upside / Downside 147.13%

DCF — Dividends

Base MetricDividends / Share
Base Value3.19
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value99.76
Live Price8.20
Upside / Downside 1,116.58%

Projected FCF

6Y Avg FCF136,154,206.34
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value23.91
Live Price8.20
Upside / Downside 191.63%

Peter Lynch Fair Value

EPS (TTM)2.49
Growth Rate Used9.98%
PEG1.00
Fair Value24.84
Live Price8.20
Upside / Downside 202.91%

Graham Number

EPS (TTM)2.49
Tangible Book / Share8.47
Graham Number21.78
Live Price8.20
Upside / Downside 165.60%

Median Price-to-Sales Value

Revenue / Share (TTM)48.03
10Y Median PS Ratio0.74
Median PS Value 35.32
Live Price8.20
Price / Median PS 330.77%

Graham Formula Intrinsic Value

EPS (TTM)2.49
Growth Rate16.75%
Growth Multiplier34.81
AAA Bond Yield5.31%
Intrinsic Value 86.51
Live Price8.20
Upside / Downside 954.98%

Lynch Dividend Intrinsic Value

EPS (TTM)2.49
EPS Growth Rate16.75%
Dividend Yield12.41%
P/E Ratio3.30
Intrinsic Value 2.51
Live Price8.20
Upside / Downside -69.36%