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 Value1.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.73
Live Price42.57
Upside / Downside -72.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.39
Live Price42.57
Upside / Downside -73.25%

DCF — Dividends

Base MetricDividends / Share
Base Value1.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.33
Live Price42.57
Upside / Downside -71.05%

Projected FCF

6Y Avg FCF134,323,128.57
Growth Rate13.20%
Growth Multiple15.55
Intrinsic Value15.39
Live Price42.57
Upside / Downside -63.84%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price42.57
Upside / Downside —

Graham Number

EPS (TTM)0.99
Tangible Book / Share4.83
Graham Number10.37
Live Price42.57
Upside / Downside -75.65%

Median Price-to-Sales Value

Revenue / Share (TTM)13.29
10Y Median PS Ratio0.38
Median PS Value 4.99
Live Price42.57
Price / Median PS -88.27%

Graham Formula Intrinsic Value

EPS (TTM)0.99
Growth Rate-7.20%
Growth Multiplier-4.89
AAA Bond Yield5.31%
Intrinsic Value -4.82
Live Price42.57
Upside / Downside -111.33%

Lynch Dividend Intrinsic Value

EPS (TTM)0.99
EPS Growth Rate-7.20%
Dividend Yield0.48%
P/E Ratio43.15
Intrinsic Value -2.86
Live Price42.57
Upside / Downside -106.71%