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 Value9.19
Growth Rate9.11%
DCF Multiplier15.10
Intrinsic Value138.79
Live Price27.00
Upside / Downside 414.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.28
Live Price27.00
Upside / Downside -10.06%

DCF — Dividends

Base MetricDividends / Share
Base Value2.07
Growth Rate11.59%
DCF Multiplier17.80
Intrinsic Value36.81
Live Price27.00
Upside / Downside 36.33%

Projected FCF

6Y Avg FCF116,262,887.90
Growth Rate13.46%
Growth Multiple15.83
Intrinsic Value70.24
Live Price27.00
Upside / Downside 160.13%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price27.00
Upside / Downside —

Graham Number

EPS (TTM)1.52
Tangible Book / Share31.22
Graham Number32.68
Live Price27.00
Upside / Downside 21.02%

Median Price-to-Sales Value

Revenue / Share (TTM)15.35
10Y Median PS Ratio2.97
Median PS Value 45.63
Live Price27.00
Price / Median PS 68.98%

Graham Formula Intrinsic Value

EPS (TTM)1.52
Growth Rate10.31%
Growth Multiplier24.13
AAA Bond Yield5.31%
Intrinsic Value 36.66
Live Price27.00
Upside / Downside 35.79%

Lynch Dividend Intrinsic Value

EPS (TTM)1.52
EPS Growth Rate10.31%
Dividend Yield2.74%
P/E Ratio17.77
Intrinsic Value 3.54
Live Price27.00
Upside / Downside -86.88%