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 Value1.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.67
Live Price19.40
Upside / Downside -29.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value0.74
Live Price19.40
Upside / Downside -96.17%

DCF — Dividends

Base MetricDividends / Share
Base Value1.59
Growth Rate11.78%
DCF Multiplier18.02
Intrinsic Value28.73
Live Price19.40
Upside / Downside 48.11%

Projected FCF

6Y Avg FCF4,144,132.60
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value25.61
Live Price19.40
Upside / Downside 32.03%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price19.40
Upside / Downside —

Graham Number

EPS (TTM)1.64
Tangible Book / Share19.96
Graham Number27.14
Live Price19.40
Upside / Downside 39.89%

Median Price-to-Sales Value

Revenue / Share (TTM)73.15
10Y Median PS Ratio0.27
Median PS Value 19.75
Live Price19.40
Price / Median PS 1.82%

Graham Formula Intrinsic Value

EPS (TTM)1.64
Growth Rate25.26%
Growth Multiplier48.91
AAA Bond Yield5.31%
Intrinsic Value 80.11
Live Price19.40
Upside / Downside 312.95%

Lynch Dividend Intrinsic Value

EPS (TTM)1.64
EPS Growth Rate25.26%
Dividend Yield0.83%
P/E Ratio11.84
Intrinsic Value 5.17
Live Price19.40
Upside / Downside -73.35%