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 Value0.51
Growth Rate7.93%
DCF Multiplier13.97
Intrinsic Value7.09
Live Price4.72
Upside / Downside 50.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.37
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value11.46
Live Price4.72
Upside / Downside 142.71%

DCF — Dividends

Base MetricDividends / Share
Base Value0.76
Growth Rate14.37%
DCF Multiplier21.42
Intrinsic Value16.36
Live Price4.72
Upside / Downside 246.54%

Projected FCF

6Y Avg FCF194,991,147.82
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value9.97
Live Price4.72
Upside / Downside 111.27%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.72
Upside / Downside —

Graham Number

EPS (TTM)0.51
Tangible Book / Share10.22
Graham Number10.83
Live Price4.72
Upside / Downside 129.46%

Median Price-to-Sales Value

Revenue / Share (TTM)3.43
10Y Median PS Ratio1.29
Median PS Value 4.44
Live Price4.72
Price / Median PS -5.99%

Graham Formula Intrinsic Value

EPS (TTM)0.51
Growth Rate-2.55%
Growth Multiplier2.81
AAA Bond Yield5.31%
Intrinsic Value 1.44
Live Price4.72
Upside / Downside -69.48%

Lynch Dividend Intrinsic Value

EPS (TTM)0.51
EPS Growth Rate-2.55%
Dividend Yield6.67%
P/E Ratio9.21
Intrinsic Value 0.19
Live Price4.72
Upside / Downside -95.89%