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 Value7.03
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value219.81
Live Price14.00
Upside / Downside 1,470.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.13
Growth Rate7.09%
DCF Multiplier13.22
Intrinsic Value14.91
Live Price14.00
Upside / Downside 6.47%

DCF — Dividends

Base MetricDividends / Share
Base Value1.06
Growth Rate12.12%
DCF Multiplier18.44
Intrinsic Value19.51
Live Price14.00
Upside / Downside 39.32%

Projected FCF

6Y Avg FCF9,069,251.99
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value39.56
Live Price14.00
Upside / Downside 182.55%

Peter Lynch Fair Value

EPS (TTM)0.96
Growth Rate Used11.87%
PEG1.00
Fair Value11.35
Live Price14.00
Upside / Downside -18.91%

Graham Number

EPS (TTM)0.93
Tangible Book / Share16.07
Graham Number18.34
Live Price14.00
Upside / Downside 31.00%

Median Price-to-Sales Value

Revenue / Share (TTM)10.32
10Y Median PS Ratio1.48
Median PS Value 15.24
Live Price14.00
Price / Median PS 8.87%

Graham Formula Intrinsic Value

EPS (TTM)0.93
Growth Rate6.21%
Growth Multiplier17.33
AAA Bond Yield5.31%
Intrinsic Value 16.05
Live Price14.00
Upside / Downside 14.65%

Lynch Dividend Intrinsic Value

EPS (TTM)0.93
EPS Growth Rate6.21%
Dividend Yield1.77%
P/E Ratio15.12
Intrinsic Value 1.12
Live Price14.00
Upside / Downside -91.99%