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 Value2.13
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.60
Live Price2.02
Upside / Downside 1,117.95%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.06
Live Price2.02
Upside / Downside 150.46%

DCF — Dividends

Base MetricDividends / Share
Base Value0.35
Growth Rate10.78%
DCF Multiplier16.87
Intrinsic Value5.90
Live Price2.02
Upside / Downside 191.96%

Projected FCF

6Y Avg FCF459,954,043.83
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value7.46
Live Price2.02
Upside / Downside 269.20%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.02
Upside / Downside —

Graham Number

EPS (TTM)0.24
Tangible Book / Share2.21
Graham Number3.45
Live Price2.02
Upside / Downside 71.02%

Median Price-to-Sales Value

Revenue / Share (TTM)8.40
10Y Median PS Ratio6.38
Median PS Value 53.58
Live Price2.02
Price / Median PS 2,552.62%

Graham Formula Intrinsic Value

EPS (TTM)0.24
Growth Rate10.57%
Growth Multiplier24.56
AAA Bond Yield5.31%
Intrinsic Value 6.01
Live Price2.02
Upside / Downside 197.40%

Lynch Dividend Intrinsic Value

EPS (TTM)0.24
EPS Growth Rate10.57%
Dividend Yield6.71%
P/E Ratio8.26
Intrinsic Value 0.35
Live Price2.02
Upside / Downside -82.50%