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 Value7.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value88.69
Live Price18.05
Upside / Downside 391.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.20
Live Price18.05
Upside / Downside 11.88%

DCF — Dividends

Base MetricDividends / Share
Base Value1.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.49
Live Price18.05
Upside / Downside -25.26%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price18.05
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price18.05
Upside / Downside —

Graham Number

EPS (TTM)1.17
Tangible Book / Share12.78
Graham Number18.34
Live Price18.05
Upside / Downside 1.62%

Median Price-to-Sales Value

Revenue / Share (TTM)8.18
10Y Median PS Ratio4.22
Median PS Value 34.50
Live Price18.05
Price / Median PS 91.13%

Graham Formula Intrinsic Value

EPS (TTM)1.17
Growth Rate10.84%
Growth Multiplier25.01
AAA Bond Yield5.31%
Intrinsic Value 29.16
Live Price18.05
Upside / Downside 61.57%

Lynch Dividend Intrinsic Value

EPS (TTM)1.17
EPS Growth Rate10.84%
Dividend Yield0.82%
P/E Ratio15.48
Intrinsic Value 2.12
Live Price18.05
Upside / Downside -88.25%