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 Value12.33
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value385.23
Live Price40.88
Upside / Downside 842.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value42.41
Live Price40.88
Upside / Downside 3.75%

DCF — Dividends

Base MetricDividends / Share
Base Value3.97
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value124.00
Live Price40.88
Upside / Downside 203.33%

Projected FCF

6Y Avg FCF125,288,835.24
Growth Rate13.84%
Growth Multiple16.24
Intrinsic Value80.43
Live Price40.88
Upside / Downside 96.74%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price40.88
Upside / Downside —

Graham Number

EPS (TTM)3.18
Tangible Book / Share26.61
Graham Number43.64
Live Price40.88
Upside / Downside 6.74%

Median Price-to-Sales Value

Revenue / Share (TTM)15.39
10Y Median PS Ratio3.35
Median PS Value 51.63
Live Price40.88
Price / Median PS 26.29%

Graham Formula Intrinsic Value

EPS (TTM)3.18
Growth Rate6.70%
Growth Multiplier18.14
AAA Bond Yield5.31%
Intrinsic Value 57.70
Live Price40.88
Upside / Downside 41.15%

Lynch Dividend Intrinsic Value

EPS (TTM)3.18
EPS Growth Rate6.70%
Dividend Yield2.90%
P/E Ratio12.85
Intrinsic Value 3.94
Live Price40.88
Upside / Downside -90.35%