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 Value0.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.56
Live Price2.32
Upside / Downside 139.59%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.94
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.86
Live Price2.32
Upside / Downside 367.93%

DCF — Dividends

Base MetricDividends / Share
Base Value0.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.39
Live Price2.32
Upside / Downside 261.49%

Projected FCF

6Y Avg FCF26,045,616.81
Growth Rate14.05%
Growth Multiple16.47
Intrinsic Value8.02
Live Price2.32
Upside / Downside 245.63%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.32
Upside / Downside —

Graham Number

EPS (TTM)0.78
Tangible Book / Share—
Graham Number—
Live Price2.32
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)5.29
10Y Median PS Ratio0.67
Median PS Value 3.54
Live Price2.32
Price / Median PS 52.59%

Graham Formula Intrinsic Value

EPS (TTM)0.78
Growth Rate-11.47%
Growth Multiplier-11.96
AAA Bond Yield5.31%
Intrinsic Value -9.31
Live Price2.32
Upside / Downside -501.49%

Lynch Dividend Intrinsic Value

EPS (TTM)0.78
EPS Growth Rate-11.47%
Dividend Yield1.95%
P/E Ratio2.98
Intrinsic Value -0.21
Live Price2.32
Upside / Downside -109.15%