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 Value2.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.29
Live Price31.16
Upside / Downside -9.21%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.01
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value0.34
Live Price31.16
Upside / Downside -98.91%

DCF — Dividends

Base MetricDividends / Share
Base Value2.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.77
Live Price31.16
Upside / Downside -20.49%

Projected FCF

6Y Avg FCF-1,585,015.44
Growth Rate7.00%
Growth Multiple10.22
Intrinsic Value48.36
Live Price31.16
Upside / Downside 55.21%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price31.16
Upside / Downside —

Graham Number

EPS (TTM)2.43
Tangible Book / Share0.02
Graham Number1.05
Live Price31.16
Upside / Downside -96.64%

Median Price-to-Sales Value

Revenue / Share (TTM)0.04
10Y Median PS Ratio4,861.08
Median PS Value 206.53
Live Price31.16
Price / Median PS 562.81%

Graham Formula Intrinsic Value

EPS (TTM)2.43
Growth Rate12.34%
Growth Multiplier27.50
AAA Bond Yield5.31%
Intrinsic Value 66.82
Live Price31.16
Upside / Downside 114.45%

Lynch Dividend Intrinsic Value

EPS (TTM)2.43
EPS Growth Rate12.34%
Dividend Yield0.07%
P/E Ratio12.82
Intrinsic Value 3.90
Live Price31.16
Upside / Downside -87.47%