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-1.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-18.30
Live Price3.72
Upside / Downside -591.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-2.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-27.85
Live Price3.72
Upside / Downside -848.75%

DCF — Dividends

Base MetricDividends / Share
Base Value0.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.75
Live Price3.72
Upside / Downside -52.99%

Projected FCF

6Y Avg FCF-127,268,093.63
Growth Rate6.05%
Growth Multiple9.59
Intrinsic Value-43.86
Live Price3.72
Upside / Downside -1,279.05%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.72
Upside / Downside —

Graham Number

EPS (TTM)0.15
Tangible Book / Share0.99
Graham Number1.83
Live Price3.72
Upside / Downside -50.81%

Median Price-to-Sales Value

Revenue / Share (TTM)2.27
10Y Median PS Ratio2.18
Median PS Value 4.96
Live Price3.72
Price / Median PS 33.22%

Graham Formula Intrinsic Value

EPS (TTM)0.15
Growth Rate-10.38%
Growth Multiplier-10.16
AAA Bond Yield5.31%
Intrinsic Value -1.48
Live Price3.72
Upside / Downside -139.72%

Lynch Dividend Intrinsic Value

EPS (TTM)0.15
EPS Growth Rate-10.38%
Dividend Yield0.65%
P/E Ratio25.57
Intrinsic Value -0.36
Live Price3.72
Upside / Downside -109.69%