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 Value13.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value161.49
Live Price27.31
Upside / Downside 491.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.76
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value23.88
Live Price27.31
Upside / Downside -12.55%

DCF — Dividends

Base MetricDividends / Share
Base Value11.17
Growth Rate7.80%
DCF Multiplier13.85
Intrinsic Value154.73
Live Price27.31
Upside / Downside 466.56%

Projected FCF

6Y Avg FCF32,833,582.58
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value45.97
Live Price27.31
Upside / Downside 68.34%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price27.31
Upside / Downside —

Graham Number

EPS (TTM)6.98
Tangible Book / Share23.59
Graham Number60.87
Live Price27.31
Upside / Downside 122.90%

Median Price-to-Sales Value

Revenue / Share (TTM)13.54
10Y Median PS Ratio4.65
Median PS Value 62.98
Live Price27.31
Price / Median PS 130.62%

Graham Formula Intrinsic Value

EPS (TTM)6.98
Growth Rate-2.53%
Growth Multiplier2.86
AAA Bond Yield5.31%
Intrinsic Value 19.93
Live Price27.31
Upside / Downside -27.02%

Lynch Dividend Intrinsic Value

EPS (TTM)6.98
EPS Growth Rate-2.53%
Dividend Yield18.56%
P/E Ratio3.91
Intrinsic Value 4.35
Live Price27.31
Upside / Downside -84.07%