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 Value4.03
Growth Rate5.84%
DCF Multiplier12.18
Intrinsic Value49.16
Live Price19.82
Upside / Downside 148.05%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.35
Growth Rate8.57%
DCF Multiplier14.57
Intrinsic Value19.69
Live Price19.82
Upside / Downside -0.63%

DCF — Dividends

Base MetricDividends / Share
Base Value1.20
Growth Rate12.21%
DCF Multiplier18.55
Intrinsic Value22.32
Live Price19.82
Upside / Downside 12.61%

Projected FCF

6Y Avg FCF25,268,022.90
Growth Rate10.99%
Growth Multiple13.40
Intrinsic Value37.66
Live Price19.82
Upside / Downside 90.00%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price19.82
Upside / Downside —

Graham Number

EPS (TTM)1.03
Tangible Book / Share10.75
Graham Number15.79
Live Price19.82
Upside / Downside -20.35%

Median Price-to-Sales Value

Revenue / Share (TTM)5.93
10Y Median PS Ratio3.68
Median PS Value 21.84
Live Price19.82
Price / Median PS 10.20%

Graham Formula Intrinsic Value

EPS (TTM)1.03
Growth Rate6.20%
Growth Multiplier17.31
AAA Bond Yield5.31%
Intrinsic Value 17.88
Live Price19.82
Upside / Downside -9.80%

Lynch Dividend Intrinsic Value

EPS (TTM)1.03
EPS Growth Rate6.20%
Dividend Yield1.51%
P/E Ratio19.20
Intrinsic Value 1.53
Live Price19.82
Upside / Downside -92.26%