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 Value2.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.32
Live Price48.26
Upside / Downside -51.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.65
Growth Rate16.86%
DCF Multiplier25.32
Intrinsic Value67.03
Live Price48.26
Upside / Downside 38.89%

DCF — Dividends

Base MetricDividends / Share
Base Value1.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.55
Live Price48.26
Upside / Downside -55.34%

Projected FCF

6Y Avg FCF81,394,304.41
Growth Rate9.59%
Growth Multiple12.18
Intrinsic Value46.75
Live Price48.26
Upside / Downside -3.13%

Peter Lynch Fair Value

EPS (TTM)1.98
Growth Rate Used8.36%
PEG1.00
Fair Value16.56
Live Price48.26
Upside / Downside -65.69%

Graham Number

EPS (TTM)1.95
Tangible Book / Share6.04
Graham Number16.28
Live Price48.26
Upside / Downside -66.27%

Median Price-to-Sales Value

Revenue / Share (TTM)17.55
10Y Median PS Ratio2.14
Median PS Value 37.59
Live Price48.26
Price / Median PS -22.12%

Graham Formula Intrinsic Value

EPS (TTM)1.95
Growth Rate4.71%
Growth Multiplier14.85
AAA Bond Yield5.31%
Intrinsic Value 29.01
Live Price48.26
Upside / Downside -39.89%

Lynch Dividend Intrinsic Value

EPS (TTM)1.95
EPS Growth Rate4.71%
Dividend Yield0.33%
P/E Ratio24.70
Intrinsic Value 2.44
Live Price48.26
Upside / Downside -94.95%