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 Value-0.09
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.99
Live Price20.19
Upside / Downside -104.91%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.01
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-0.40
Live Price20.19
Upside / Downside -102.00%

DCF — Dividends

Base MetricDividends / Share
Base Value1.30
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value40.72
Live Price20.19
Upside / Downside 101.67%

Projected FCF

6Y Avg FCF101,240,586.03
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value20.30
Live Price20.19
Upside / Downside 0.56%

Peter Lynch Fair Value

EPS (TTM)1.15
Growth Rate Used16.56%
PEG1.00
Fair Value19.04
Live Price20.19
Upside / Downside -5.69%

Graham Number

EPS (TTM)1.12
Tangible Book / Share12.50
Graham Number17.75
Live Price20.19
Upside / Downside -12.09%

Median Price-to-Sales Value

Revenue / Share (TTM)23.62
10Y Median PS Ratio0.76
Median PS Value 17.85
Live Price20.19
Price / Median PS -11.58%

Graham Formula Intrinsic Value

EPS (TTM)1.12
Growth Rate10.54%
Growth Multiplier24.51
AAA Bond Yield5.31%
Intrinsic Value 27.55
Live Price20.19
Upside / Downside 36.44%

Lynch Dividend Intrinsic Value

EPS (TTM)1.12
EPS Growth Rate10.54%
Dividend Yield1.58%
P/E Ratio17.96
Intrinsic Value 2.46
Live Price20.19
Upside / Downside -87.81%