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 Value3.24
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value101.10
Live Price50.04
Upside / Downside 102.04%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.78
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value118.08
Live Price50.04
Upside / Downside 135.97%

DCF — Dividends

Base MetricDividends / Share
Base Value3.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value35.12
Live Price50.04
Upside / Downside -29.82%

Projected FCF

6Y Avg FCF48,018,865.01
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value43.06
Live Price50.04
Upside / Downside -13.95%

Peter Lynch Fair Value

EPS (TTM)3.23
Growth Rate Used25.00%
PEG1.00
Fair Value80.75
Live Price50.04
Upside / Downside 61.37%

Graham Number

EPS (TTM)3.21
Tangible Book / Share11.46
Graham Number28.77
Live Price50.04
Upside / Downside -42.51%

Median Price-to-Sales Value

Revenue / Share (TTM)49.28
10Y Median PS Ratio0.36
Median PS Value 17.73
Live Price50.04
Price / Median PS -64.57%

Graham Formula Intrinsic Value

EPS (TTM)3.21
Growth Rate-0.61%
Growth Multiplier6.03
AAA Bond Yield5.31%
Intrinsic Value 19.39
Live Price50.04
Upside / Downside -61.24%

Lynch Dividend Intrinsic Value

EPS (TTM)3.21
EPS Growth Rate-0.61%
Dividend Yield0.46%
P/E Ratio15.56
Intrinsic Value -0.08
Live Price50.04
Upside / Downside -100.15%