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 Value2.49
Growth Rate16.89%
DCF Multiplier25.36
Intrinsic Value63.22
Live Price9.95
Upside / Downside 535.40%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.02
Growth Rate17.41%
DCF Multiplier26.26
Intrinsic Value53.16
Live Price9.95
Upside / Downside 434.24%

DCF — Dividends

Base MetricDividends / Share
Base Value2.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value84.98
Live Price9.95
Upside / Downside 754.05%

Projected FCF

6Y Avg FCF6,021,763.17
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value26.93
Live Price9.95
Upside / Downside 170.62%

Peter Lynch Fair Value

EPS (TTM)1.97
Growth Rate Used25.00%
PEG1.00
Fair Value49.26
Live Price9.95
Upside / Downside 395.08%

Graham Number

EPS (TTM)1.97
Tangible Book / Share2.57
Graham Number10.67
Live Price9.95
Upside / Downside 7.20%

Median Price-to-Sales Value

Revenue / Share (TTM)35.60
10Y Median PS Ratio0.88
Median PS Value 31.48
Live Price9.95
Price / Median PS 216.33%

Graham Formula Intrinsic Value

EPS (TTM)1.97
Growth Rate17.50%
Growth Multiplier36.04
AAA Bond Yield5.31%
Intrinsic Value 70.87
Live Price9.95
Upside / Downside 612.24%

Lynch Dividend Intrinsic Value

EPS (TTM)1.97
EPS Growth Rate17.50%
Dividend Yield10.04%
P/E Ratio5.06
Intrinsic Value 2.83
Live Price9.95
Upside / Downside -71.51%