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 Value0.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.53
Live Price64.09
Upside / Downside -92.93%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.70
Growth Rate7.85%
DCF Multiplier13.90
Intrinsic Value37.47
Live Price64.09
Upside / Downside -41.54%

DCF — Dividends

Base MetricDividends / Share
Base Value1.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.39
Live Price64.09
Upside / Downside -77.55%

Projected FCF

6Y Avg FCF86,822,659.50
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value66.47
Live Price64.09
Upside / Downside 3.71%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price64.09
Upside / Downside —

Graham Number

EPS (TTM)1.01
Tangible Book / Share0.90
Graham Number4.53
Live Price64.09
Upside / Downside -92.93%

Median Price-to-Sales Value

Revenue / Share (TTM)24.22
10Y Median PS Ratio2.97
Median PS Value 71.91
Live Price64.09
Price / Median PS 12.21%

Graham Formula Intrinsic Value

EPS (TTM)1.01
Growth Rate7.17%
Growth Multiplier18.93
AAA Bond Yield5.31%
Intrinsic Value 19.18
Live Price64.09
Upside / Downside -70.07%

Lynch Dividend Intrinsic Value

EPS (TTM)1.01
EPS Growth Rate7.17%
Dividend Yield0.56%
P/E Ratio63.24
Intrinsic Value 4.96
Live Price64.09
Upside / Downside -92.26%