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 Value2.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25.60
Live Price61.98
Upside / Downside -58.70%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.20
Live Price61.98
Upside / Downside -80.32%

DCF — Dividends

Base MetricDividends / Share
Base Value2.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.55
Live Price61.98
Upside / Downside -62.00%

Projected FCF

6Y Avg FCF137,646,878.01
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value61.49
Live Price61.98
Upside / Downside -0.79%

Peter Lynch Fair Value

EPS (TTM)1.95
Growth Rate Used6.46%
PEG1.00
Fair Value12.59
Live Price61.98
Upside / Downside -79.69%

Graham Number

EPS (TTM)1.94
Tangible Book / Share—
Graham Number—
Live Price61.98
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)29.76
10Y Median PS Ratio1.31
Median PS Value 38.99
Live Price61.98
Price / Median PS -37.10%

Graham Formula Intrinsic Value

EPS (TTM)1.94
Growth Rate0.31%
Growth Multiplier7.56
AAA Bond Yield5.31%
Intrinsic Value 14.68
Live Price61.98
Upside / Downside -76.31%

Lynch Dividend Intrinsic Value

EPS (TTM)1.94
EPS Growth Rate0.31%
Dividend Yield0.55%
P/E Ratio31.91
Intrinsic Value 0.53
Live Price61.98
Upside / Downside -99.14%