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 Value1.47
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.93
Live Price2.66
Upside / Downside 536.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.28
Growth Rate11.85%
DCF Multiplier18.11
Intrinsic Value5.14
Live Price2.66
Upside / Downside 93.28%

DCF — Dividends

Base MetricDividends / Share
Base Value1.23
Growth Rate11.96%
DCF Multiplier18.24
Intrinsic Value22.37
Live Price2.66
Upside / Downside 741.11%

Projected FCF

6Y Avg FCF56,427,524.36
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value4.23
Live Price2.66
Upside / Downside 59.16%

Peter Lynch Fair Value

EPS (TTM)317,269,912.17
Growth Rate Used9.13%
PEG1.00
Fair Value2,897,347,482.11
Live Price2.66
Upside / Downside 108,922,837,573.48%

Graham Number

EPS (TTM)1.17
Tangible Book / Share3.37
Graham Number9.42
Live Price2.66
Upside / Downside 254.25%

Median Price-to-Sales Value

Revenue / Share (TTM)0.52
10Y Median PS Ratio15.98
Median PS Value 8.27
Live Price2.66
Price / Median PS 210.88%

Graham Formula Intrinsic Value

EPS (TTM)1.17
Growth Rate3.47%
Growth Multiplier12.80
AAA Bond Yield5.31%
Intrinsic Value 14.94
Live Price2.66
Upside / Downside 461.60%

Lynch Dividend Intrinsic Value

EPS (TTM)1.17
EPS Growth Rate3.47%
Dividend Yield7.71%
P/E Ratio2.28
Intrinsic Value 0.30
Live Price2.66
Upside / Downside -88.65%