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 Value0.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.57
Live Price100.07
Upside / Downside -92.44%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-37.25
Live Price100.07
Upside / Downside -137.22%

DCF — Dividends

Base MetricDividends / Share
Base Value0.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value28.15
Live Price100.07
Upside / Downside -71.87%

Projected FCF

6Y Avg FCF209,055,604.20
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value101.75
Live Price100.07
Upside / Downside 1.68%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price100.07
Upside / Downside —

Graham Number

EPS (TTM)0.67
Tangible Book / Share40.32
Graham Number24.65
Live Price100.07
Upside / Downside -75.36%

Median Price-to-Sales Value

Revenue / Share (TTM)23.28
10Y Median PS Ratio1.14
Median PS Value 26.52
Live Price100.07
Price / Median PS -73.49%

Graham Formula Intrinsic Value

EPS (TTM)0.67
Growth Rate8.39%
Growth Multiplier20.95
AAA Bond Yield5.31%
Intrinsic Value 14.03
Live Price100.07
Upside / Downside -85.98%

Lynch Dividend Intrinsic Value

EPS (TTM)0.67
EPS Growth Rate8.39%
Dividend Yield0.31%
P/E Ratio149.47
Intrinsic Value 8.72
Live Price100.07
Upside / Downside -91.29%