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 Value0.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.52
Live Price1.30
Upside / Downside 93.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.18
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value5.67
Live Price1.30
Upside / Downside 335.97%

DCF — Dividends

Base MetricDividends / Share
Base Value0.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.87
Live Price1.30
Upside / Downside 198.04%

Projected FCF

6Y Avg FCF10,620,503.03
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value1.36
Live Price1.30
Upside / Downside 4.77%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.30
Upside / Downside —

Graham Number

EPS (TTM)0.27
Tangible Book / Share1.37
Graham Number2.88
Live Price1.30
Upside / Downside 121.81%

Median Price-to-Sales Value

Revenue / Share (TTM)0.28
10Y Median PS Ratio7.40
Median PS Value 2.08
Live Price1.30
Price / Median PS 59.65%

Graham Formula Intrinsic Value

EPS (TTM)0.27
Growth Rate16.55%
Growth Multiplier34.47
AAA Bond Yield5.31%
Intrinsic Value 9.22
Live Price1.30
Upside / Downside 608.99%

Lynch Dividend Intrinsic Value

EPS (TTM)0.27
EPS Growth Rate16.55%
Dividend Yield7.83%
P/E Ratio4.86
Intrinsic Value 0.33
Live Price1.30
Upside / Downside -74.80%