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 Rate8.64%
DCF Multiplier14.64
Intrinsic Value9.65
Live Price21.81
Upside / Downside -55.75%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.90
Growth Rate13.75%
DCF Multiplier20.55
Intrinsic Value38.97
Live Price21.81
Upside / Downside 78.70%

DCF — Dividends

Base MetricDividends / Share
Base Value0.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.27
Live Price21.81
Upside / Downside -62.07%

Projected FCF

6Y Avg FCF49,575,942.34
Growth Rate7.97%
Growth Multiple10.92
Intrinsic Value27.29
Live Price21.81
Upside / Downside 25.13%

Peter Lynch Fair Value

EPS (TTM)0.68
Growth Rate Used9.28%
PEG1.00
Fair Value6.31
Live Price21.81
Upside / Downside -71.05%

Graham Number

EPS (TTM)0.68
Tangible Book / Share2.19
Graham Number5.79
Live Price21.81
Upside / Downside -73.46%

Median Price-to-Sales Value

Revenue / Share (TTM)9.83
10Y Median PS Ratio3.23
Median PS Value 31.71
Live Price21.81
Price / Median PS 45.38%

Graham Formula Intrinsic Value

EPS (TTM)0.68
Growth Rate4.11%
Growth Multiplier13.85
AAA Bond Yield5.31%
Intrinsic Value 9.44
Live Price21.81
Upside / Downside -56.71%

Lynch Dividend Intrinsic Value

EPS (TTM)0.68
EPS Growth Rate4.11%
Dividend Yield0.55%
P/E Ratio32.01
Intrinsic Value 1.02
Live Price21.81
Upside / Downside -95.33%