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 Value4.82
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value55.65
Live Price16.00
Upside / Downside 247.79%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.87
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.59
Live Price16.00
Upside / Downside 34.96%

DCF — Dividends

Base MetricDividends / Share
Base Value6.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.36
Live Price16.00
Upside / Downside 377.25%

Projected FCF

6Y Avg FCF47,139,472.59
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value33.78
Live Price16.00
Upside / Downside 111.11%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price16.00
Upside / Downside —

Graham Number

EPS (TTM)4.82
Tangible Book / Share16.08
Graham Number41.76
Live Price16.00
Upside / Downside 161.03%

Median Price-to-Sales Value

Revenue / Share (TTM)6.01
10Y Median PS Ratio9.82
Median PS Value 59.05
Live Price16.00
Price / Median PS 269.04%

Graham Formula Intrinsic Value

EPS (TTM)4.82
Growth Rate7.68%
Growth Multiplier19.77
AAA Bond Yield5.31%
Intrinsic Value 95.28
Live Price16.00
Upside / Downside 495.52%

Lynch Dividend Intrinsic Value

EPS (TTM)4.82
EPS Growth Rate7.68%
Dividend Yield15.00%
P/E Ratio3.32
Intrinsic Value 3.71
Live Price16.00
Upside / Downside -76.80%