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 Rate20.00%
DCF Multiplier31.25
Intrinsic Value6.97
Live Price1.03
Upside / Downside 576.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.30
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value9.50
Live Price1.03
Upside / Downside 822.62%

DCF — Dividends

Base MetricDividends / Share
Base Value0.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.79
Live Price1.03
Upside / Downside 268.05%

Projected FCF

6Y Avg FCF127,610,751.46
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value3.39
Live Price1.03
Upside / Downside 229.27%

Peter Lynch Fair Value

EPS (TTM)0.24
Growth Rate Used12.48%
PEG1.00
Fair Value3.06
Live Price1.03
Upside / Downside 196.70%

Graham Number

EPS (TTM)0.24
Tangible Book / Share0.42
Graham Number1.51
Live Price1.03
Upside / Downside 46.81%

Median Price-to-Sales Value

Revenue / Share (TTM)2.40
10Y Median PS Ratio1.09
Median PS Value 2.61
Live Price1.03
Price / Median PS 152.92%

Graham Formula Intrinsic Value

EPS (TTM)0.24
Growth Rate5.57%
Growth Multiplier16.27
AAA Bond Yield5.31%
Intrinsic Value 3.97
Live Price1.03
Upside / Downside 285.91%

Lynch Dividend Intrinsic Value

EPS (TTM)0.24
EPS Growth Rate5.57%
Dividend Yield11.13%
P/E Ratio4.22
Intrinsic Value 0.17
Live Price1.03
Upside / Downside -83.08%