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 Value8.51
Growth Rate5.66%
DCF Multiplier12.05
Intrinsic Value102.49
Live Price24.40
Upside / Downside 320.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.01
Live Price24.40
Upside / Downside 6.62%

DCF — Dividends

Base MetricDividends / Share
Base Value2.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.74
Live Price24.40
Upside / Downside 13.69%

Projected FCF

6Y Avg FCF164,523,786.50
Growth Rate10.47%
Growth Multiple12.93
Intrinsic Value46.35
Live Price24.40
Upside / Downside 89.97%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price24.40
Upside / Downside —

Graham Number

EPS (TTM)1.47
Tangible Book / Share28.15
Graham Number30.51
Live Price24.40
Upside / Downside 25.05%

Median Price-to-Sales Value

Revenue / Share (TTM)13.36
10Y Median PS Ratio3.21
Median PS Value 42.87
Live Price24.40
Price / Median PS 75.69%

Graham Formula Intrinsic Value

EPS (TTM)1.47
Growth Rate5.89%
Growth Multiplier16.80
AAA Bond Yield5.31%
Intrinsic Value 24.72
Live Price24.40
Upside / Downside 1.30%

Lynch Dividend Intrinsic Value

EPS (TTM)1.47
EPS Growth Rate5.89%
Dividend Yield4.58%
P/E Ratio16.59
Intrinsic Value 2.56
Live Price24.40
Upside / Downside -89.50%