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 Value1.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value53.84
Live Price16.25
Upside / Downside 231.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-3.68
Live Price16.25
Upside / Downside -122.68%

DCF — Dividends

Base MetricDividends / Share
Base Value3.38
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value105.55
Live Price16.25
Upside / Downside 549.53%

Projected FCF

6Y Avg FCF-70,347,053.81
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-0.25
Live Price16.25
Upside / Downside -101.52%

Peter Lynch Fair Value

EPS (TTM)2.25
Growth Rate Used25.00%
PEG1.00
Fair Value56.25
Live Price16.25
Upside / Downside 246.15%

Graham Number

EPS (TTM)2.26
Tangible Book / Share8.09
Graham Number20.28
Live Price16.25
Upside / Downside 24.81%

Median Price-to-Sales Value

Revenue / Share (TTM)9.49
10Y Median PS Ratio2.75
Median PS Value 26.11
Live Price16.25
Price / Median PS 60.65%

Graham Formula Intrinsic Value

EPS (TTM)2.26
Growth Rate26.49%
Growth Multiplier50.94
AAA Bond Yield5.31%
Intrinsic Value 114.91
Live Price16.25
Upside / Downside 607.16%

Lynch Dividend Intrinsic Value

EPS (TTM)2.26
EPS Growth Rate26.49%
Dividend Yield8.64%
P/E Ratio7.20
Intrinsic Value 5.92
Live Price16.25
Upside / Downside -63.59%