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 Value2.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.38
Live Price18.40
Upside / Downside 43.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.11
Growth Rate15.81%
DCF Multiplier23.59
Intrinsic Value73.30
Live Price18.40
Upside / Downside 298.34%

DCF — Dividends

Base MetricDividends / Share
Base Value4.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value49.18
Live Price18.40
Upside / Downside 167.29%

Projected FCF

6Y Avg FCF206,374,810.60
Growth Rate13.03%
Growth Multiple15.38
Intrinsic Value32.74
Live Price18.40
Upside / Downside 77.94%

Peter Lynch Fair Value

EPS (TTM)2.57
Growth Rate Used8.29%
PEG1.00
Fair Value21.31
Live Price18.40
Upside / Downside 15.83%

Graham Number

EPS (TTM)2.58
Tangible Book / Share6.27
Graham Number19.08
Live Price18.40
Upside / Downside 3.68%

Median Price-to-Sales Value

Revenue / Share (TTM)39.57
10Y Median PS Ratio1.06
Median PS Value 42.07
Live Price18.40
Price / Median PS 128.67%

Graham Formula Intrinsic Value

EPS (TTM)2.58
Growth Rate3.88%
Growth Multiplier13.48
AAA Bond Yield5.31%
Intrinsic Value 34.75
Live Price18.40
Upside / Downside 88.88%

Lynch Dividend Intrinsic Value

EPS (TTM)2.58
EPS Growth Rate3.88%
Dividend Yield10.90%
P/E Ratio7.14
Intrinsic Value 2.74
Live Price18.40
Upside / Downside -85.14%