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 Value0.71
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.22
Live Price8.20
Upside / Downside 0.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.48
Live Price8.20
Upside / Downside -20.99%

DCF — Dividends

Base MetricDividends / Share
Base Value1.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.31
Live Price8.20
Upside / Downside 98.93%

Projected FCF

6Y Avg FCF18,551,551.53
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value11.76
Live Price8.20
Upside / Downside 43.37%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.20
Upside / Downside —

Graham Number

EPS (TTM)0.94
Tangible Book / Share4.69
Graham Number9.96
Live Price8.20
Upside / Downside 21.44%

Median Price-to-Sales Value

Revenue / Share (TTM)0.87
10Y Median PS Ratio9.42
Median PS Value 8.22
Live Price8.20
Price / Median PS 0.21%

Graham Formula Intrinsic Value

EPS (TTM)0.94
Growth Rate-11.84%
Growth Multiplier-12.59
AAA Bond Yield5.31%
Intrinsic Value -11.79
Live Price8.20
Upside / Downside -243.75%

Lynch Dividend Intrinsic Value

EPS (TTM)0.94
EPS Growth Rate-11.84%
Dividend Yield7.24%
P/E Ratio8.76
Intrinsic Value -0.37
Live Price8.20
Upside / Downside -104.54%