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 Value1.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.89
Live Price15.35
Upside / Downside 16.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.16
Live Price15.35
Upside / Downside -7.78%

DCF — Dividends

Base MetricDividends / Share
Base Value0.41
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value12.70
Live Price15.35
Upside / Downside -17.29%

Projected FCF

6Y Avg FCF525,063,598.09
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value62.76
Live Price15.35
Upside / Downside 308.83%

Peter Lynch Fair Value

EPS (TTM)0.08
Growth Rate Used14.99%
PEG1.00
Fair Value1.27
Live Price15.35
Upside / Downside -91.73%

Graham Number

EPS (TTM)0.42
Tangible Book / Share8.91
Graham Number9.18
Live Price15.35
Upside / Downside -40.22%

Median Price-to-Sales Value

Revenue / Share (TTM)2.02
10Y Median PS Ratio2.88
Median PS Value 5.81
Live Price15.35
Price / Median PS -62.12%

Graham Formula Intrinsic Value

EPS (TTM)0.42
Growth Rate18.89%
Growth Multiplier38.35
AAA Bond Yield5.31%
Intrinsic Value 16.00
Live Price15.35
Upside / Downside 4.26%

Lynch Dividend Intrinsic Value

EPS (TTM)0.42
EPS Growth Rate18.89%
Dividend Yield0.27%
P/E Ratio36.78
Intrinsic Value 2.96
Live Price15.35
Upside / Downside -80.75%