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 Value12.85
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value401.59
Live Price34.65
Upside / Downside 1,058.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.05
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value126.65
Live Price34.65
Upside / Downside 265.50%

DCF — Dividends

Base MetricDividends / Share
Base Value3.45
Growth Rate10.11%
DCF Multiplier16.13
Intrinsic Value55.68
Live Price34.65
Upside / Downside 60.69%

Projected FCF

6Y Avg FCF113,910,422.23
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value83.45
Live Price34.65
Upside / Downside 140.84%

Peter Lynch Fair Value

EPS (TTM)3.36
Growth Rate Used17.51%
PEG1.00
Fair Value58.82
Live Price34.65
Upside / Downside 69.76%

Graham Number

EPS (TTM)3.33
Tangible Book / Share24.76
Graham Number43.07
Live Price34.65
Upside / Downside 24.29%

Median Price-to-Sales Value

Revenue / Share (TTM)14.55
10Y Median PS Ratio2.52
Median PS Value 36.66
Live Price34.65
Price / Median PS 5.79%

Graham Formula Intrinsic Value

EPS (TTM)3.33
Growth Rate13.27%
Growth Multiplier29.03
AAA Bond Yield5.31%
Intrinsic Value 96.54
Live Price34.65
Upside / Downside 178.62%

Lynch Dividend Intrinsic Value

EPS (TTM)3.33
EPS Growth Rate13.27%
Dividend Yield1.57%
P/E Ratio10.42
Intrinsic Value 5.21
Live Price34.65
Upside / Downside -84.98%