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 Value1.51
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value47.19
Live Price25.85
Upside / Downside 82.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.23
Growth Rate17.81%
DCF Multiplier26.98
Intrinsic Value60.10
Live Price25.85
Upside / Downside 132.50%

DCF — Dividends

Base MetricDividends / Share
Base Value1.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.39
Live Price25.85
Upside / Downside -36.60%

Projected FCF

6Y Avg FCF264,918,750.96
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value32.01
Live Price25.85
Upside / Downside 23.83%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.85
Upside / Downside —

Graham Number

EPS (TTM)1.51
Tangible Book / Share0.24
Graham Number2.86
Live Price25.85
Upside / Downside -88.93%

Median Price-to-Sales Value

Revenue / Share (TTM)7.66
10Y Median PS Ratio4.60
Median PS Value 35.23
Live Price25.85
Price / Median PS 36.29%

Graham Formula Intrinsic Value

EPS (TTM)1.51
Growth Rate8.05%
Growth Multiplier20.38
AAA Bond Yield5.31%
Intrinsic Value 30.76
Live Price25.85
Upside / Downside 18.98%

Lynch Dividend Intrinsic Value

EPS (TTM)1.51
EPS Growth Rate8.05%
Dividend Yield0.39%
P/E Ratio17.13
Intrinsic Value 2.19
Live Price25.85
Upside / Downside -91.53%