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 Value0.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.17
Live Price4.62
Upside / Downside 98.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.41
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.77
Live Price4.62
Upside / Downside 3.35%

DCF — Dividends

Base MetricDividends / Share
Base Value0.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.66
Live Price4.62
Upside / Downside 87.35%

Projected FCF

6Y Avg FCF5,302,315.58
Growth Rate14.36%
Growth Multiple16.82
Intrinsic Value10.82
Live Price4.62
Upside / Downside 134.29%

Peter Lynch Fair Value

EPS (TTM)0.46
Growth Rate Used8.24%
PEG1.00
Fair Value3.79
Live Price4.62
Upside / Downside -17.98%

Graham Number

EPS (TTM)0.46
Tangible Book / Share3.79
Graham Number6.26
Live Price4.62
Upside / Downside 35.51%

Median Price-to-Sales Value

Revenue / Share (TTM)0.66
10Y Median PS Ratio9.04
Median PS Value 5.98
Live Price4.62
Price / Median PS 29.33%

Graham Formula Intrinsic Value

EPS (TTM)0.46
Growth Rate5.22%
Growth Multiplier15.70
AAA Bond Yield5.31%
Intrinsic Value 7.27
Live Price4.62
Upside / Downside 57.27%

Lynch Dividend Intrinsic Value

EPS (TTM)0.46
EPS Growth Rate5.22%
Dividend Yield7.47%
P/E Ratio9.98
Intrinsic Value 0.59
Live Price4.62
Upside / Downside -87.24%