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 Value1.80
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.75
Live Price9.24
Upside / Downside 124.61%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2.85
Live Price9.24
Upside / Downside -130.88%

DCF — Dividends

Base MetricDividends / Share
Base Value3.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value34.83
Live Price9.24
Upside / Downside 276.98%

Projected FCF

6Y Avg FCF7,885,795.31
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value16.61
Live Price9.24
Upside / Downside 79.76%

Peter Lynch Fair Value

EPS (TTM)2.32
Growth Rate Used25.00%
PEG1.00
Fair Value58.00
Live Price9.24
Upside / Downside 527.71%

Graham Number

EPS (TTM)2.32
Tangible Book / Share9.22
Graham Number21.94
Live Price9.24
Upside / Downside 137.42%

Median Price-to-Sales Value

Revenue / Share (TTM)1.17
10Y Median PS Ratio10.52
Median PS Value 12.34
Live Price9.24
Price / Median PS 33.58%

Graham Formula Intrinsic Value

EPS (TTM)2.32
Growth Rate12.71%
Growth Multiplier28.11
AAA Bond Yield5.31%
Intrinsic Value 65.16
Live Price9.24
Upside / Downside 605.21%

Lynch Dividend Intrinsic Value

EPS (TTM)2.32
EPS Growth Rate12.71%
Dividend Yield10.71%
P/E Ratio3.99
Intrinsic Value 2.23
Live Price9.24
Upside / Downside -75.83%