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 Value0.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.63
Live Price8.89
Upside / Downside -2.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.60
Live Price8.89
Upside / Downside 98.00%

DCF — Dividends

Base MetricDividends / Share
Base Value1.64
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.90
Live Price8.89
Upside / Downside 112.63%

Projected FCF

6Y Avg FCF165,402,415.03
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value18.07
Live Price8.89
Upside / Downside 103.29%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.89
Upside / Downside —

Graham Number

EPS (TTM)0.88
Tangible Book / Share10.26
Graham Number14.25
Live Price8.89
Upside / Downside 60.34%

Median Price-to-Sales Value

Revenue / Share (TTM)1.02
10Y Median PS Ratio11.40
Median PS Value 11.66
Live Price8.89
Price / Median PS 31.19%

Graham Formula Intrinsic Value

EPS (TTM)0.88
Growth Rate5.23%
Growth Multiplier15.72
AAA Bond Yield5.31%
Intrinsic Value 13.80
Live Price8.89
Upside / Downside 55.20%

Lynch Dividend Intrinsic Value

EPS (TTM)0.88
EPS Growth Rate5.23%
Dividend Yield9.78%
P/E Ratio10.13
Intrinsic Value 1.34
Live Price8.89
Upside / Downside -84.90%