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 Value0.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.68
Live Price16.00
Upside / Downside -89.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.55
Live Price16.00
Upside / Downside -103.41%

DCF — Dividends

Base MetricDividends / Share
Base Value2.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.61
Live Price16.00
Upside / Downside 85.08%

Projected FCF

6Y Avg FCF-236,837.03
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value7.69
Live Price16.00
Upside / Downside -51.97%

Peter Lynch Fair Value

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

Graham Number

EPS (TTM)1.38
Tangible Book / Share10.57
Graham Number18.12
Live Price16.00
Upside / Downside 13.22%

Median Price-to-Sales Value

Revenue / Share (TTM)3.84
10Y Median PS Ratio18.99
Median PS Value 72.95
Live Price16.00
Price / Median PS 355.95%

Graham Formula Intrinsic Value

EPS (TTM)1.38
Growth Rate20.02%
Growth Multiplier40.22
AAA Bond Yield5.31%
Intrinsic Value 55.33
Live Price16.00
Upside / Downside 245.84%

Lynch Dividend Intrinsic Value

EPS (TTM)1.38
EPS Growth Rate20.02%
Dividend Yield8.51%
P/E Ratio11.63
Intrinsic Value 4.64
Live Price16.00
Upside / Downside -70.97%