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 Value3.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value37.86
Live Price47.19
Upside / Downside -19.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value46.28
Live Price47.19
Upside / Downside -1.92%

DCF — Dividends

Base MetricDividends / Share
Base Value3.92
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.29
Live Price47.19
Upside / Downside -4.02%

Projected FCF

6Y Avg FCF156,966,890.11
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value71.93
Live Price47.19
Upside / Downside 52.44%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price47.19
Upside / Downside —

Graham Number

EPS (TTM)2.97
Tangible Book / Share4.87
Graham Number18.03
Live Price47.19
Upside / Downside -61.79%

Median Price-to-Sales Value

Revenue / Share (TTM)54.39
10Y Median PS Ratio0.77
Median PS Value 41.81
Live Price47.19
Price / Median PS -11.40%

Graham Formula Intrinsic Value

EPS (TTM)2.97
Growth Rate2.20%
Growth Multiplier10.70
AAA Bond Yield5.31%
Intrinsic Value 31.77
Live Price47.19
Upside / Downside -32.68%

Lynch Dividend Intrinsic Value

EPS (TTM)2.97
EPS Growth Rate2.20%
Dividend Yield2.81%
P/E Ratio15.89
Intrinsic Value 2.37
Live Price47.19
Upside / Downside -94.98%