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 Value11.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value137.50
Live Price4.97
Upside / Downside 2,666.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-14.22
Live Price4.97
Upside / Downside -386.11%

DCF — Dividends

Base MetricDividends / Share
Base Value0.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.83
Live Price4.97
Upside / Downside 97.78%

Projected FCF

6Y Avg FCF143,235,381.54
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value10.28
Live Price4.97
Upside / Downside 106.88%

Peter Lynch Fair Value

EPS (TTM)0.58
Growth Rate Used9.16%
PEG1.00
Fair Value5.31
Live Price4.97
Upside / Downside 6.88%

Graham Number

EPS (TTM)0.55
Tangible Book / Share2.52
Graham Number5.58
Live Price4.97
Upside / Downside 12.25%

Median Price-to-Sales Value

Revenue / Share (TTM)11.59
10Y Median PS Ratio1.31
Median PS Value 15.21
Live Price4.97
Price / Median PS 205.96%

Graham Formula Intrinsic Value

EPS (TTM)0.55
Growth Rate13.46%
Growth Multiplier29.35
AAA Bond Yield5.31%
Intrinsic Value 16.13
Live Price4.97
Upside / Downside 224.55%

Lynch Dividend Intrinsic Value

EPS (TTM)0.55
EPS Growth Rate13.46%
Dividend Yield7.46%
P/E Ratio9.04
Intrinsic Value 1.06
Live Price4.97
Upside / Downside -78.77%