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 Value0.95
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.00
Live Price2.85
Upside / Downside 285.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.36
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.21
Live Price2.85
Upside / Downside 47.66%

DCF — Dividends

Base MetricDividends / Share
Base Value1.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.72
Live Price2.85
Upside / Downside 346.37%

Projected FCF

6Y Avg FCF15,179,500.56
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value4.87
Live Price2.85
Upside / Downside 70.83%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.85
Upside / Downside —

Graham Number

EPS (TTM)0.65
Tangible Book / Share3.00
Graham Number6.62
Live Price2.85
Upside / Downside 132.46%

Median Price-to-Sales Value

Revenue / Share (TTM)0.56
10Y Median PS Ratio10.74
Median PS Value 6.02
Live Price2.85
Price / Median PS 111.10%

Graham Formula Intrinsic Value

EPS (TTM)0.65
Growth Rate-10.92%
Growth Multiplier-11.05
AAA Bond Yield5.31%
Intrinsic Value -7.15
Live Price2.85
Upside / Downside -351.03%

Lynch Dividend Intrinsic Value

EPS (TTM)0.65
EPS Growth Rate-10.92%
Dividend Yield18.81%
P/E Ratio4.40
Intrinsic Value 0.22
Live Price2.85
Upside / Downside -92.31%