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 Value0.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.62
Live Price26.95
Upside / Downside -90.29%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.87
Live Price26.95
Upside / Downside -15.14%

DCF — Dividends

Base MetricDividends / Share
Base Value0.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.91
Live Price26.95
Upside / Downside -85.48%

Projected FCF

6Y Avg FCF54,919,263.01
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value31.37
Live Price26.95
Upside / Downside 16.40%

Peter Lynch Fair Value

EPS (TTM)-0.14
Growth Rate Used16.99%
PEG1.00
Fair Value-2.38
Live Price26.95
Upside / Downside -108.83%

Graham Number

EPS (TTM)0.19
Tangible Book / Share—
Graham Number—
Live Price26.95
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)59.20
10Y Median PS Ratio1.32
Median PS Value 77.92
Live Price26.95
Price / Median PS 189.13%

Graham Formula Intrinsic Value

EPS (TTM)0.19
Growth Rate20.65%
Growth Multiplier41.26
AAA Bond Yield5.31%
Intrinsic Value 8.04
Live Price26.95
Upside / Downside -70.16%

Lynch Dividend Intrinsic Value

EPS (TTM)0.19
EPS Growth Rate20.65%
Dividend Yield0.63%
P/E Ratio138.27
Intrinsic Value 5.74
Live Price26.95
Upside / Downside -78.70%