Definitive Analysis

Financial Statements

Company Industry Sector

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 Value13.70
Growth Rate18.68%
DCF Multiplier28.61
Intrinsic Value392.00
Live Price23.42
Upside / Downside 1,573.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.22
Growth Rate14.13%
DCF Multiplier21.07
Intrinsic Value67.95
Live Price23.42
Upside / Downside 190.15%

DCF — Dividends

Base MetricDividends / Share
Base Value2.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.60
Live Price23.42
Upside / Downside 17.86%

Projected FCF

6Y Avg FCF18,121,497.06
Growth Rate12.81%
Growth Multiple15.14
Intrinsic Value50.40
Live Price23.42
Upside / Downside 115.20%

Peter Lynch Fair Value

EPS (TTM)2.49
Growth Rate Used14.96%
PEG1.00
Fair Value37.26
Live Price23.42
Upside / Downside 59.09%

Graham Number

EPS (TTM)2.50
Tangible Book / Share17.24
Graham Number31.14
Live Price23.42
Upside / Downside 32.95%

Median Price-to-Sales Value

Revenue / Share (TTM)7.50
10Y Median PS Ratio2.25
Median PS Value 16.86
Live Price23.42
Price / Median PS -28.00%

Graham Formula Intrinsic Value

EPS (TTM)2.50
Growth Rate4.85%
Growth Multiplier15.07
AAA Bond Yield5.31%
Intrinsic Value 37.73
Live Price23.42
Upside / Downside 61.10%

Lynch Dividend Intrinsic Value

EPS (TTM)2.50
EPS Growth Rate4.85%
Dividend Yield0.86%
P/E Ratio9.36
Intrinsic Value 1.34
Live Price23.42
Upside / Downside -94.26%