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 Value10.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value116.64
Live Price20.84
Upside / Downside 459.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value47.98
Live Price20.84
Upside / Downside 130.21%

DCF — Dividends

Base MetricDividends / Share
Base Value1.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.17
Live Price20.84
Upside / Downside -3.21%

Projected FCF

6Y Avg FCF60,179,596.09
Growth Rate14.56%
Growth Multiple17.05
Intrinsic Value41.37
Live Price20.84
Upside / Downside 98.52%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price20.84
Upside / Downside —

Graham Number

EPS (TTM)1.58
Tangible Book / Share22.03
Graham Number27.98
Live Price20.84
Upside / Downside 34.28%

Median Price-to-Sales Value

Revenue / Share (TTM)15.53
10Y Median PS Ratio2.00
Median PS Value 31.00
Live Price20.84
Price / Median PS 48.75%

Graham Formula Intrinsic Value

EPS (TTM)1.58
Growth Rate12.98%
Growth Multiplier28.56
AAA Bond Yield5.31%
Intrinsic Value 45.26
Live Price20.84
Upside / Downside 117.17%

Lynch Dividend Intrinsic Value

EPS (TTM)1.58
EPS Growth Rate12.98%
Dividend Yield1.73%
P/E Ratio13.15
Intrinsic Value 3.10
Live Price20.84
Upside / Downside -85.14%