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 Value12.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value141.01
Live Price31.71
Upside / Downside 344.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.55
Growth Rate8.11%
DCF Multiplier14.13
Intrinsic Value21.91
Live Price31.71
Upside / Downside -30.90%

DCF — Dividends

Base MetricDividends / Share
Base Value3.55
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value110.91
Live Price31.71
Upside / Downside 249.75%

Projected FCF

6Y Avg FCF20,892,364.31
Growth Rate8.89%
Growth Multiple11.61
Intrinsic Value51.83
Live Price31.71
Upside / Downside 63.46%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price31.71
Upside / Downside —

Graham Number

EPS (TTM)3.18
Tangible Book / Share23.60
Graham Number41.09
Live Price31.71
Upside / Downside 29.58%

Median Price-to-Sales Value

Revenue / Share (TTM)15.83
10Y Median PS Ratio1.85
Median PS Value 29.30
Live Price31.71
Price / Median PS -7.61%

Graham Formula Intrinsic Value

EPS (TTM)3.18
Growth Rate6.67%
Growth Multiplier18.09
AAA Bond Yield5.31%
Intrinsic Value 57.50
Live Price31.71
Upside / Downside 81.33%

Lynch Dividend Intrinsic Value

EPS (TTM)3.18
EPS Growth Rate6.67%
Dividend Yield2.42%
P/E Ratio9.98
Intrinsic Value 2.90
Live Price31.71
Upside / Downside -90.85%