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 Value0.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.75
Live Price1.53
Upside / Downside 79.95%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-16.69
Live Price1.53
Upside / Downside -1,191.07%

DCF — Dividends

Base MetricDividends / Share
Base Value0.35
Growth Rate7.97%
DCF Multiplier14.00
Intrinsic Value4.89
Live Price1.53
Upside / Downside 219.57%

Projected FCF

6Y Avg FCF-44,700,942.01
Growth Rate4.67%
Growth Multiple8.73
Intrinsic Value-1.58
Live Price1.53
Upside / Downside -203.38%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.53
Upside / Downside —

Graham Number

EPS (TTM)0.25
Tangible Book / Share—
Graham Number—
Live Price1.53
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)0.50
10Y Median PS Ratio9.74
Median PS Value 4.85
Live Price1.53
Price / Median PS 217.00%

Graham Formula Intrinsic Value

EPS (TTM)0.25
Growth Rate-18.16%
Growth Multiplier-23.05
AAA Bond Yield5.31%
Intrinsic Value -5.83
Live Price1.53
Upside / Downside -480.72%

Lynch Dividend Intrinsic Value

EPS (TTM)0.25
EPS Growth Rate-18.16%
Dividend Yield8.37%
P/E Ratio6.05
Intrinsic Value -0.15
Live Price1.53
Upside / Downside -109.50%