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 Value2.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25.02
Live Price5.94
Upside / Downside 321.15%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.70
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-22.00
Live Price5.94
Upside / Downside -470.42%

DCF — Dividends

Base MetricDividends / Share
Base Value2.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25.31
Live Price5.94
Upside / Downside 326.03%

Projected FCF

6Y Avg FCF-92,564,855.14
Growth Rate8.34%
Growth Multiple11.20
Intrinsic Value-6.82
Live Price5.94
Upside / Downside -214.88%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.94
Upside / Downside —

Graham Number

EPS (TTM)1.77
Tangible Book / Share0.45
Graham Number4.24
Live Price5.94
Upside / Downside -28.66%

Median Price-to-Sales Value

Revenue / Share (TTM)1.41
10Y Median PS Ratio5.67
Median PS Value 8.03
Live Price5.94
Price / Median PS 35.12%

Graham Formula Intrinsic Value

EPS (TTM)1.77
Growth Rate4.91%
Growth Multiplier15.18
AAA Bond Yield5.31%
Intrinsic Value 26.91
Live Price5.94
Upside / Downside 353.02%

Lynch Dividend Intrinsic Value

EPS (TTM)1.77
EPS Growth Rate4.91%
Dividend Yield10.80%
P/E Ratio3.35
Intrinsic Value 0.95
Live Price5.94
Upside / Downside -84.06%