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 Value2.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.78
Live Price20.01
Upside / Downside 18.84%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.60
Live Price20.01
Upside / Downside -77.03%

DCF — Dividends

Base MetricDividends / Share
Base Value2.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.99
Live Price20.01
Upside / Downside 44.90%

Projected FCF

6Y Avg FCF44,962,817.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value22.29
Live Price20.01
Upside / Downside 11.39%

Peter Lynch Fair Value

EPS (TTM)2.04
Growth Rate Used25.00%
PEG1.00
Fair Value51.00
Live Price20.01
Upside / Downside 154.87%

Graham Number

EPS (TTM)2.02
Tangible Book / Share—
Graham Number—
Live Price20.01
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)20.79
10Y Median PS Ratio0.75
Median PS Value 15.51
Live Price20.01
Price / Median PS -22.50%

Graham Formula Intrinsic Value

EPS (TTM)2.02
Growth Rate-1.09%
Growth Multiplier5.23
AAA Bond Yield5.31%
Intrinsic Value 10.57
Live Price20.01
Upside / Downside -47.18%

Lynch Dividend Intrinsic Value

EPS (TTM)2.02
EPS Growth Rate-1.09%
Dividend Yield3.72%
P/E Ratio9.91
Intrinsic Value 0.53
Live Price20.01
Upside / Downside -97.37%