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 Value-0.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2.30
Live Price29.07
Upside / Downside -107.92%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.04
Live Price29.07
Upside / Downside -44.83%

DCF — Dividends

Base MetricDividends / Share
Base Value1.77
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value20.48
Live Price29.07
Upside / Downside -29.57%

Projected FCF

6Y Avg FCF95,178,565.91
Growth Rate11.66%
Growth Multiple14.02
Intrinsic Value35.08
Live Price29.07
Upside / Downside 20.66%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price29.07
Upside / Downside —

Graham Number

EPS (TTM)1.52
Tangible Book / Share23.14
Graham Number28.13
Live Price29.07
Upside / Downside -3.23%

Median Price-to-Sales Value

Revenue / Share (TTM)3.74
10Y Median PS Ratio31.19
Median PS Value 116.55
Live Price29.07
Price / Median PS 300.93%

Graham Formula Intrinsic Value

EPS (TTM)1.52
Growth Rate5.50%
Growth Multiplier16.15
AAA Bond Yield5.31%
Intrinsic Value 24.49
Live Price29.07
Upside / Downside -15.74%

Lynch Dividend Intrinsic Value

EPS (TTM)1.52
EPS Growth Rate5.50%
Dividend Yield1.54%
P/E Ratio19.17
Intrinsic Value 2.05
Live Price29.07
Upside / Downside -92.95%