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 Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.23
Live Price14.04
Upside / Downside 58.37%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.27
Growth Rate16.53%
DCF Multiplier24.76
Intrinsic Value31.55
Live Price14.04
Upside / Downside 124.69%

DCF — Dividends

Base MetricDividends / Share
Base Value3.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value40.67
Live Price14.04
Upside / Downside 189.69%

Projected FCF

6Y Avg FCF-57,619,583.07
Growth Rate13.61%
Growth Multiple15.99
Intrinsic Value13.26
Live Price14.04
Upside / Downside -5.54%

Peter Lynch Fair Value

EPS (TTM)2.47
Growth Rate Used7.92%
PEG1.00
Fair Value19.55
Live Price14.04
Upside / Downside 39.27%

Graham Number

EPS (TTM)2.47
Tangible Book / Share23.28
Graham Number35.97
Live Price14.04
Upside / Downside 156.21%

Median Price-to-Sales Value

Revenue / Share (TTM)7.52
10Y Median PS Ratio3.44
Median PS Value 25.87
Live Price14.04
Price / Median PS 84.26%

Graham Formula Intrinsic Value

EPS (TTM)2.47
Growth Rate8.31%
Growth Multiplier20.82
AAA Bond Yield5.31%
Intrinsic Value 51.41
Live Price14.04
Upside / Downside 266.19%

Lynch Dividend Intrinsic Value

EPS (TTM)2.47
EPS Growth Rate8.31%
Dividend Yield9.71%
P/E Ratio5.69
Intrinsic Value 2.57
Live Price14.04
Upside / Downside -81.71%