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-0.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.59
Live Price10.84
Upside / Downside -114.64%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.31
Live Price10.84
Upside / Downside -112.12%

DCF — Dividends

Base MetricDividends / Share
Base Value0.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.87
Live Price10.84
Upside / Downside -82.71%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price10.84
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.84
Upside / Downside —

Graham Number

EPS (TTM)0.15
Tangible Book / Share2.11
Graham Number2.67
Live Price10.84
Upside / Downside -75.41%

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price10.84
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)0.15
Growth Rate0.89%
Growth Multiplier8.51
AAA Bond Yield5.31%
Intrinsic Value 1.24
Live Price10.84
Upside / Downside -88.59%

Lynch Dividend Intrinsic Value

EPS (TTM)0.15
EPS Growth Rate0.89%
Dividend Yield0.33%
P/E Ratio74.63
Intrinsic Value 0.13
Live Price10.84
Upside / Downside -98.79%