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 Value1.57
Growth Rate9.30%
DCF Multiplier15.29
Intrinsic Value23.96
Live Price2.68
Upside / Downside 794.00%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.80
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.26
Live Price2.68
Upside / Downside 245.60%

DCF — Dividends

Base MetricDividends / Share
Base Value0.54
Growth Rate7.56%
DCF Multiplier13.64
Intrinsic Value7.38
Live Price2.68
Upside / Downside 175.51%

Projected FCF

6Y Avg FCF175,147,255.19
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value8.25
Live Price2.68
Upside / Downside 207.68%

Peter Lynch Fair Value

EPS (TTM)0.41
Growth Rate Used25.00%
PEG1.00
Fair Value10.15
Live Price2.68
Upside / Downside 278.54%

Graham Number

EPS (TTM)0.40
Tangible Book / Share2.81
Graham Number5.03
Live Price2.68
Upside / Downside 87.78%

Median Price-to-Sales Value

Revenue / Share (TTM)2.63
10Y Median PS Ratio1.87
Median PS Value 4.91
Live Price2.68
Price / Median PS 83.28%

Graham Formula Intrinsic Value

EPS (TTM)0.40
Growth Rate16.03%
Growth Multiplier33.61
AAA Bond Yield5.31%
Intrinsic Value 13.59
Live Price2.68
Upside / Downside 407.00%

Lynch Dividend Intrinsic Value

EPS (TTM)0.40
EPS Growth Rate16.03%
Dividend Yield7.00%
P/E Ratio6.63
Intrinsic Value 0.63
Live Price2.68
Upside / Downside -76.41%