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 Value0.54
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.21
Live Price1.56
Upside / Downside 298.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.84
Live Price1.56
Upside / Downside 17.68%

DCF — Dividends

Base MetricDividends / Share
Base Value0.41
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value12.70
Live Price1.56
Upside / Downside 713.96%

Projected FCF

6Y Avg FCF-7,264,786.89
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value0.92
Live Price1.56
Upside / Downside -41.04%

Peter Lynch Fair Value

EPS (TTM)0.33
Growth Rate Used25.00%
PEG1.00
Fair Value8.15
Live Price1.56
Upside / Downside 422.44%

Graham Number

EPS (TTM)0.33
Tangible Book / Share1.59
Graham Number3.43
Live Price1.56
Upside / Downside 120.02%

Median Price-to-Sales Value

Revenue / Share (TTM)0.51
10Y Median PS Ratio20.78
Median PS Value 10.61
Live Price1.56
Price / Median PS 580.02%

Graham Formula Intrinsic Value

EPS (TTM)0.33
Growth Rate18.32%
Growth Multiplier37.40
AAA Bond Yield5.31%
Intrinsic Value 12.40
Live Price1.56
Upside / Downside 694.55%

Lynch Dividend Intrinsic Value

EPS (TTM)0.33
EPS Growth Rate18.32%
Dividend Yield7.46%
P/E Ratio4.71
Intrinsic Value 0.42
Live Price1.56
Upside / Downside -73.22%