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 Value8.23
Growth Rate16.40%
DCF Multiplier24.55
Intrinsic Value202.12
Live Price37.60
Upside / Downside 437.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.62
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value113.27
Live Price37.60
Upside / Downside 201.25%

DCF — Dividends

Base MetricDividends / Share
Base Value1.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.75
Live Price37.60
Upside / Downside -55.45%

Projected FCF

6Y Avg FCF60,357,538.80
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value40.44
Live Price37.60
Upside / Downside 7.56%

Peter Lynch Fair Value

EPS (TTM)1.50
Growth Rate Used18.27%
PEG1.00
Fair Value27.41
Live Price37.60
Upside / Downside -27.10%

Graham Number

EPS (TTM)1.51
Tangible Book / Share26.06
Graham Number29.75
Live Price37.60
Upside / Downside -20.86%

Median Price-to-Sales Value

Revenue / Share (TTM)20.98
10Y Median PS Ratio3.36
Median PS Value 70.45
Live Price37.60
Price / Median PS 87.36%

Graham Formula Intrinsic Value

EPS (TTM)1.51
Growth Rate16.89%
Growth Multiplier35.03
AAA Bond Yield5.31%
Intrinsic Value 52.99
Live Price37.60
Upside / Downside 40.93%

Lynch Dividend Intrinsic Value

EPS (TTM)1.51
EPS Growth Rate16.89%
Dividend Yield0.34%
P/E Ratio24.85
Intrinsic Value 6.52
Live Price37.60
Upside / Downside -82.66%