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 Value1.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.30
Live Price25.92
Upside / Downside -37.13%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.60
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.49
Live Price25.92
Upside / Downside -28.67%

DCF — Dividends

Base MetricDividends / Share
Base Value1.77
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.46
Live Price25.92
Upside / Downside -21.05%

Projected FCF

6Y Avg FCF22,126,782.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value30.72
Live Price25.92
Upside / Downside 18.50%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price25.92
Upside / Downside —

Graham Number

EPS (TTM)1.11
Tangible Book / Share10.98
Graham Number16.56
Live Price25.92
Upside / Downside -36.12%

Median Price-to-Sales Value

Revenue / Share (TTM)38.81
10Y Median PS Ratio1.07
Median PS Value 41.60
Live Price25.92
Price / Median PS 60.51%

Graham Formula Intrinsic Value

EPS (TTM)1.11
Growth Rate-5.24%
Growth Multiplier-1.64
AAA Bond Yield5.31%
Intrinsic Value -1.82
Live Price25.92
Upside / Downside -107.04%

Lynch Dividend Intrinsic Value

EPS (TTM)1.11
EPS Growth Rate-5.24%
Dividend Yield3.09%
P/E Ratio23.31
Intrinsic Value -0.56
Live Price25.92
Upside / Downside -102.15%