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 Value1.49
Growth Rate9.36%
DCF Multiplier15.35
Intrinsic Value22.91
Live Price13.00
Upside / Downside 76.26%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.17
Live Price13.00
Upside / Downside 116.70%

DCF — Dividends

Base MetricDividends / Share
Base Value2.55
Growth Rate8.58%
DCF Multiplier14.58
Intrinsic Value37.19
Live Price13.00
Upside / Downside 186.07%

Projected FCF

6Y Avg FCF6,470,532.65
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value17.34
Live Price13.00
Upside / Downside 33.37%

Peter Lynch Fair Value

EPS (TTM)1.49
Growth Rate Used11.23%
PEG1.00
Fair Value16.74
Live Price13.00
Upside / Downside 28.75%

Graham Number

EPS (TTM)1.49
Tangible Book / Share7.87
Graham Number16.24
Live Price13.00
Upside / Downside 24.94%

Median Price-to-Sales Value

Revenue / Share (TTM)21.14
10Y Median PS Ratio1.35
Median PS Value 28.50
Live Price13.00
Price / Median PS 119.20%

Graham Formula Intrinsic Value

EPS (TTM)1.49
Growth Rate4.24%
Growth Multiplier14.07
AAA Bond Yield5.31%
Intrinsic Value 20.97
Live Price13.00
Upside / Downside 61.27%

Lynch Dividend Intrinsic Value

EPS (TTM)1.49
EPS Growth Rate4.24%
Dividend Yield9.60%
P/E Ratio8.73
Intrinsic Value 1.81
Live Price13.00
Upside / Downside -86.09%