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 Value-10.01
Growth Rate13.11%
DCF Multiplier19.69
Intrinsic Value-196.97
Live Price20.93
Upside / Downside -1,041.11%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-15.55
Live Price20.93
Upside / Downside -174.28%

DCF — Dividends

Base MetricDividends / Share
Base Value3.88
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value44.74
Live Price20.93
Upside / Downside 113.75%

Projected FCF

6Y Avg FCF-284,442,530.93
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value15.96
Live Price20.93
Upside / Downside -23.72%

Peter Lynch Fair Value

EPS (TTM)2.40
Growth Rate Used13.50%
PEG1.00
Fair Value32.40
Live Price20.93
Upside / Downside 54.80%

Graham Number

EPS (TTM)4.11
Tangible Book / Share37.62
Graham Number58.98
Live Price20.93
Upside / Downside 181.82%

Median Price-to-Sales Value

Revenue / Share (TTM)23.58
10Y Median PS Ratio3.32
Median PS Value 78.20
Live Price20.93
Price / Median PS 273.63%

Graham Formula Intrinsic Value

EPS (TTM)4.11
Growth Rate19.22%
Growth Multiplier38.90
AAA Bond Yield5.31%
Intrinsic Value 160.03
Live Price20.93
Upside / Downside 664.59%

Lynch Dividend Intrinsic Value

EPS (TTM)4.11
EPS Growth Rate19.22%
Dividend Yield1.32%
P/E Ratio5.09
Intrinsic Value 4.46
Live Price20.93
Upside / Downside -78.68%