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 Value0.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value10.87
Live Price2.68
Upside / Downside 305.52%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.92
Live Price2.68
Upside / Downside 8.92%

DCF — Dividends

Base MetricDividends / Share
Base Value0.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.82
Live Price2.68
Upside / Downside 117.29%

Projected FCF

6Y Avg FCF315,873,355.81
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value4.81
Live Price2.68
Upside / Downside 79.41%

Peter Lynch Fair Value

EPS (TTM)0.38
Growth Rate Used14.12%
PEG1.00
Fair Value5.42
Live Price2.68
Upside / Downside 102.18%

Graham Number

EPS (TTM)0.38
Tangible Book / Share2.43
Graham Number4.56
Live Price2.68
Upside / Downside 70.20%

Median Price-to-Sales Value

Revenue / Share (TTM)2.42
10Y Median PS Ratio1.29
Median PS Value 3.12
Live Price2.68
Price / Median PS 16.51%

Graham Formula Intrinsic Value

EPS (TTM)0.38
Growth Rate5.59%
Growth Multiplier16.31
AAA Bond Yield5.31%
Intrinsic Value 6.20
Live Price2.68
Upside / Downside 131.43%

Lynch Dividend Intrinsic Value

EPS (TTM)0.38
EPS Growth Rate5.59%
Dividend Yield6.42%
P/E Ratio7.05
Intrinsic Value 0.32
Live Price2.68
Upside / Downside -87.90%