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 Value6.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value75.37
Live Price18.67
Upside / Downside 303.71%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.54
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.26
Live Price18.67
Upside / Downside 56.73%

DCF — Dividends

Base MetricDividends / Share
Base Value1.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.33
Live Price18.67
Upside / Downside 14.27%

Projected FCF

6Y Avg FCF21,770,267.53
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value34.58
Live Price18.67
Upside / Downside 85.20%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price18.67
Upside / Downside —

Graham Number

EPS (TTM)1.59
Tangible Book / Share14.16
Graham Number22.51
Live Price18.67
Upside / Downside 20.55%

Median Price-to-Sales Value

Revenue / Share (TTM)10.55
10Y Median PS Ratio1.76
Median PS Value 18.58
Live Price18.67
Price / Median PS -0.48%

Graham Formula Intrinsic Value

EPS (TTM)1.59
Growth Rate2.45%
Growth Multiplier11.10
AAA Bond Yield5.31%
Intrinsic Value 17.66
Live Price18.67
Upside / Downside -5.43%

Lynch Dividend Intrinsic Value

EPS (TTM)1.59
EPS Growth Rate2.45%
Dividend Yield2.45%
P/E Ratio11.74
Intrinsic Value 0.92
Live Price18.67
Upside / Downside -95.09%