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 Value2.04
Growth Rate10.56%
DCF Multiplier16.62
Intrinsic Value33.96
Live Price41.00
Upside / Downside -17.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.12
Live Price41.00
Upside / Downside -31.41%

DCF — Dividends

Base MetricDividends / Share
Base Value3.05
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value35.22
Live Price41.00
Upside / Downside -14.09%

Projected FCF

6Y Avg FCF7,500,364.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value39.01
Live Price41.00
Upside / Downside -4.86%

Peter Lynch Fair Value

EPS (TTM)2.63
Growth Rate Used9.25%
PEG1.00
Fair Value24.33
Live Price41.00
Upside / Downside -40.67%

Graham Number

EPS (TTM)2.60
Tangible Book / Share34.53
Graham Number44.95
Live Price41.00
Upside / Downside 9.62%

Median Price-to-Sales Value

Revenue / Share (TTM)72.42
10Y Median PS Ratio0.49
Median PS Value 35.41
Live Price41.00
Price / Median PS -13.62%

Graham Formula Intrinsic Value

EPS (TTM)2.60
Growth Rate9.18%
Growth Multiplier22.26
AAA Bond Yield5.31%
Intrinsic Value 57.81
Live Price41.00
Upside / Downside 41.00%

Lynch Dividend Intrinsic Value

EPS (TTM)2.60
EPS Growth Rate9.18%
Dividend Yield1.90%
P/E Ratio15.78
Intrinsic Value 4.57
Live Price41.00
Upside / Downside -88.85%