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 Value2.82
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value88.01
Live Price23.11
Upside / Downside 280.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.14
Live Price23.11
Upside / Downside -51.79%

DCF — Dividends

Base MetricDividends / Share
Base Value1.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.52
Live Price23.11
Upside / Downside -24.18%

Projected FCF

6Y Avg FCF43,680,527.16
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value24.37
Live Price23.11
Upside / Downside 5.44%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price23.11
Upside / Downside —

Graham Number

EPS (TTM)1.64
Tangible Book / Share5.51
Graham Number14.26
Live Price23.11
Upside / Downside -38.31%

Median Price-to-Sales Value

Revenue / Share (TTM)22.36
10Y Median PS Ratio0.72
Median PS Value 16.12
Live Price23.11
Price / Median PS -30.26%

Graham Formula Intrinsic Value

EPS (TTM)1.64
Growth Rate-4.05%
Growth Multiplier0.33
AAA Bond Yield5.31%
Intrinsic Value 0.54
Live Price23.11
Upside / Downside -97.65%

Lynch Dividend Intrinsic Value

EPS (TTM)1.64
EPS Growth Rate-4.05%
Dividend Yield0.35%
P/E Ratio14.08
Intrinsic Value -0.85
Live Price23.11
Upside / Downside -103.69%