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 Value-0.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2.31
Live Price18.35
Upside / Downside -112.59%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-9.99
Live Price18.35
Upside / Downside -154.46%

DCF — Dividends

Base MetricDividends / Share
Base Value1.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.10
Live Price18.35
Upside / Downside 4.06%

Projected FCF

6Y Avg FCF-22,373,698.04
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value7.78
Live Price18.35
Upside / Downside -57.60%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price18.35
Upside / Downside —

Graham Number

EPS (TTM)1.52
Tangible Book / Share12.47
Graham Number20.65
Live Price18.35
Upside / Downside 12.56%

Median Price-to-Sales Value

Revenue / Share (TTM)2.42
10Y Median PS Ratio3.83
Median PS Value 9.27
Live Price18.35
Price / Median PS -49.46%

Graham Formula Intrinsic Value

EPS (TTM)1.52
Growth Rate-11.06%
Growth Multiplier-11.29
AAA Bond Yield5.31%
Intrinsic Value -17.11
Live Price18.35
Upside / Downside -193.24%

Lynch Dividend Intrinsic Value

EPS (TTM)1.52
EPS Growth Rate-11.06%
Dividend Yield1.79%
P/E Ratio12.11
Intrinsic Value -1.69
Live Price18.35
Upside / Downside -109.19%