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 Value2.70
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value31.20
Live Price7.86
Upside / Downside 296.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.34
Growth Rate7.04%
DCF Multiplier13.18
Intrinsic Value4.48
Live Price7.86
Upside / Downside -42.99%

DCF — Dividends

Base MetricDividends / Share
Base Value0.85
Growth Rate19.45%
DCF Multiplier30.11
Intrinsic Value25.68
Live Price7.86
Upside / Downside 226.69%

Projected FCF

6Y Avg FCF49,642,867.86
Growth Rate7.62%
Growth Multiple10.66
Intrinsic Value17.94
Live Price7.86
Upside / Downside 128.29%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price7.86
Upside / Downside —

Graham Number

EPS (TTM)0.47
Tangible Book / Share10.17
Graham Number10.37
Live Price7.86
Upside / Downside 31.95%

Median Price-to-Sales Value

Revenue / Share (TTM)5.48
10Y Median PS Ratio3.56
Median PS Value 19.53
Live Price7.86
Price / Median PS 148.46%

Graham Formula Intrinsic Value

EPS (TTM)0.47
Growth Rate11.26%
Growth Multiplier25.71
AAA Bond Yield5.31%
Intrinsic Value 12.08
Live Price7.86
Upside / Downside 53.69%

Lynch Dividend Intrinsic Value

EPS (TTM)0.47
EPS Growth Rate11.26%
Dividend Yield5.62%
P/E Ratio16.73
Intrinsic Value 1.34
Live Price7.86
Upside / Downside -83.00%