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 Value1.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.06
Live Price11.81
Upside / Downside 19.05%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.94
Live Price11.81
Upside / Downside -49.69%

DCF — Dividends

Base MetricDividends / Share
Base Value1.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.95
Live Price11.81
Upside / Downside 94.30%

Projected FCF

6Y Avg FCF97,091,001.61
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value16.00
Live Price11.81
Upside / Downside 35.45%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price11.81
Upside / Downside —

Graham Number

EPS (TTM)1.37
Tangible Book / Share12.76
Graham Number19.83
Live Price11.81
Upside / Downside 67.90%

Median Price-to-Sales Value

Revenue / Share (TTM)1.79
10Y Median PS Ratio14.01
Median PS Value 25.08
Live Price11.81
Price / Median PS 112.36%

Graham Formula Intrinsic Value

EPS (TTM)1.37
Growth Rate-12.79%
Growth Multiplier-14.15
AAA Bond Yield5.31%
Intrinsic Value -19.32
Live Price11.81
Upside / Downside -263.57%

Lynch Dividend Intrinsic Value

EPS (TTM)1.37
EPS Growth Rate-12.79%
Dividend Yield6.72%
P/E Ratio8.65
Intrinsic Value -0.71
Live Price11.81
Upside / Downside -105.98%