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 Value2.77
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.99
Live Price60.99
Upside / Downside -47.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.24
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2.73
Live Price60.99
Upside / Downside -104.48%

DCF — Dividends

Base MetricDividends / Share
Base Value3.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value39.69
Live Price60.99
Upside / Downside -34.93%

Projected FCF

6Y Avg FCF-12,349,381.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value10.17
Live Price60.99
Upside / Downside -83.32%

Peter Lynch Fair Value

EPS (TTM)2.94
Growth Rate Used25.00%
PEG1.00
Fair Value73.50
Live Price60.99
Upside / Downside 20.51%

Graham Number

EPS (TTM)2.92
Tangible Book / Share34.45
Graham Number47.57
Live Price60.99
Upside / Downside -22.00%

Median Price-to-Sales Value

Revenue / Share (TTM)47.87
10Y Median PS Ratio1.01
Median PS Value 48.18
Live Price60.99
Price / Median PS -21.00%

Graham Formula Intrinsic Value

EPS (TTM)2.92
Growth Rate3.44%
Growth Multiplier12.74
AAA Bond Yield5.31%
Intrinsic Value 37.23
Live Price60.99
Upside / Downside -38.96%

Lynch Dividend Intrinsic Value

EPS (TTM)2.92
EPS Growth Rate3.44%
Dividend Yield1.45%
P/E Ratio20.87
Intrinsic Value 2.98
Live Price60.99
Upside / Downside -95.11%