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 Value2.19
Growth Rate7.34%
DCF Multiplier13.44
Intrinsic Value29.45
Live Price3.83
Upside / Downside 669.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.35
Live Price3.83
Upside / Downside 692.30%

DCF — Dividends

Base MetricDividends / Share
Base Value1.27
Growth Rate13.70%
DCF Multiplier20.48
Intrinsic Value26.00
Live Price3.83
Upside / Downside 578.90%

Projected FCF

6Y Avg FCF23,052,872.31
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value13.88
Live Price3.83
Upside / Downside 262.30%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.83
Upside / Downside —

Graham Number

EPS (TTM)0.85
Tangible Book / Share1.86
Graham Number5.97
Live Price3.83
Upside / Downside 55.84%

Median Price-to-Sales Value

Revenue / Share (TTM)13.22
10Y Median PS Ratio0.68
Median PS Value 9.02
Live Price3.83
Price / Median PS 135.50%

Graham Formula Intrinsic Value

EPS (TTM)0.85
Growth Rate0.44%
Growth Multiplier7.78
AAA Bond Yield5.31%
Intrinsic Value 6.59
Live Price3.83
Upside / Downside 72.04%

Lynch Dividend Intrinsic Value

EPS (TTM)0.85
EPS Growth Rate0.44%
Dividend Yield13.79%
P/E Ratio4.52
Intrinsic Value 0.55
Live Price3.83
Upside / Downside -85.75%