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 Value0.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.78
Live Price1.16
Upside / Downside 312.22%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.67
Growth Rate6.81%
DCF Multiplier12.98
Intrinsic Value8.67
Live Price1.16
Upside / Downside 647.44%

DCF — Dividends

Base MetricDividends / Share
Base Value0.22
Growth Rate8.16%
DCF Multiplier14.19
Intrinsic Value3.06
Live Price1.16
Upside / Downside 163.55%

Projected FCF

6Y Avg FCF65,500,083.24
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value53.33
Live Price1.16
Upside / Downside 4,497.03%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.16
Upside / Downside —

Graham Number

EPS (TTM)0.16
Tangible Book / Share—
Graham Number—
Live Price1.16
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)23.86
10Y Median PS Ratio2.74
Median PS Value 65.28
Live Price1.16
Price / Median PS 5,527.16%

Graham Formula Intrinsic Value

EPS (TTM)0.16
Growth Rate18.08%
Growth Multiplier37.01
AAA Bond Yield5.31%
Intrinsic Value 5.94
Live Price1.16
Upside / Downside 411.77%

Lynch Dividend Intrinsic Value

EPS (TTM)0.16
EPS Growth Rate18.08%
Dividend Yield6.48%
P/E Ratio7.23
Intrinsic Value 0.29
Live Price1.16
Upside / Downside -74.82%