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 Value3.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value37.93
Live Price9.83
Upside / Downside 285.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.00
Live Price9.83
Upside / Downside -38.99%

DCF — Dividends

Base MetricDividends / Share
Base Value4.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value50.40
Live Price9.83
Upside / Downside 412.68%

Projected FCF

6Y Avg FCF524,226.17
Growth Rate9.99%
Growth Multiple12.51
Intrinsic Value9.00
Live Price9.83
Upside / Downside -8.48%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price9.83
Upside / Downside —

Graham Number

EPS (TTM)3.34
Tangible Book / Share8.46
Graham Number25.21
Live Price9.83
Upside / Downside 156.50%

Median Price-to-Sales Value

Revenue / Share (TTM)2.15
10Y Median PS Ratio15.47
Median PS Value 33.32
Live Price9.83
Price / Median PS 239.01%

Graham Formula Intrinsic Value

EPS (TTM)3.34
Growth Rate-10.68%
Growth Multiplier-10.65
AAA Bond Yield5.31%
Intrinsic Value -35.57
Live Price9.83
Upside / Downside -461.88%

Lynch Dividend Intrinsic Value

EPS (TTM)3.34
EPS Growth Rate-10.68%
Dividend Yield14.69%
P/E Ratio2.94
Intrinsic Value 0.38
Live Price9.83
Upside / Downside -96.13%