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 Value1.93
Growth Rate10.23%
DCF Multiplier16.26
Intrinsic Value31.39
Live Price29.58
Upside / Downside 6.12%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.55
Growth Rate5.59%
DCF Multiplier11.99
Intrinsic Value18.58
Live Price29.58
Upside / Downside -37.20%

DCF — Dividends

Base MetricDividends / Share
Base Value2.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.47
Live Price29.58
Upside / Downside -17.29%

Projected FCF

6Y Avg FCF154,983,065.06
Growth Rate13.44%
Growth Multiple15.81
Intrinsic Value43.63
Live Price29.58
Upside / Downside 47.50%

Peter Lynch Fair Value

EPS (TTM)1.77
Growth Rate Used11.24%
PEG1.00
Fair Value19.89
Live Price29.58
Upside / Downside -32.74%

Graham Number

EPS (TTM)2.25
Tangible Book / Share—
Graham Number—
Live Price29.58
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)13.94
10Y Median PS Ratio3.75
Median PS Value 52.33
Live Price29.58
Price / Median PS 76.90%

Graham Formula Intrinsic Value

EPS (TTM)2.25
Growth Rate10.94%
Growth Multiplier25.17
AAA Bond Yield5.31%
Intrinsic Value 56.75
Live Price29.58
Upside / Downside 91.84%

Lynch Dividend Intrinsic Value

EPS (TTM)2.25
EPS Growth Rate10.94%
Dividend Yield0.50%
P/E Ratio13.12
Intrinsic Value 3.41
Live Price29.58
Upside / Downside -88.47%