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 Value2.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.32
Live Price21.40
Upside / Downside 32.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.55
Growth Rate14.88%
DCF Multiplier22.17
Intrinsic Value145.24
Live Price21.40
Upside / Downside 578.69%

DCF — Dividends

Base MetricDividends / Share
Base Value3.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.17
Live Price21.40
Upside / Downside 78.37%

Projected FCF

6Y Avg FCF10,588,649.24
Growth Rate4.79%
Growth Multiple8.80
Intrinsic Value40.48
Live Price21.40
Upside / Downside 89.17%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price21.40
Upside / Downside —

Graham Number

EPS (TTM)1.91
Tangible Book / Share11.16
Graham Number21.90
Live Price21.40
Upside / Downside 2.35%

Median Price-to-Sales Value

Revenue / Share (TTM)98.90
10Y Median PS Ratio0.43
Median PS Value 42.98
Live Price21.40
Price / Median PS 100.82%

Graham Formula Intrinsic Value

EPS (TTM)1.91
Growth Rate-13.67%
Growth Multiplier-15.60
AAA Bond Yield5.31%
Intrinsic Value -29.86
Live Price21.40
Upside / Downside -239.52%

Lynch Dividend Intrinsic Value

EPS (TTM)1.91
EPS Growth Rate-13.67%
Dividend Yield7.63%
P/E Ratio11.18
Intrinsic Value -1.28
Live Price21.40
Upside / Downside -105.96%