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 Value0.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.30
Live Price21.75
Upside / Downside -94.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.74
Live Price21.75
Upside / Downside -23.03%

DCF — Dividends

Base MetricDividends / Share
Base Value1.69
Growth Rate18.22%
DCF Multiplier27.72
Intrinsic Value46.86
Live Price21.75
Upside / Downside 115.46%

Projected FCF

6Y Avg FCF56,291,958.31
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value26.66
Live Price21.75
Upside / Downside 22.60%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price21.75
Upside / Downside —

Graham Number

EPS (TTM)1.07
Tangible Book / Share22.75
Graham Number23.40
Live Price21.75
Upside / Downside 7.61%

Median Price-to-Sales Value

Revenue / Share (TTM)1.04
10Y Median PS Ratio10.81
Median PS Value 11.23
Live Price21.75
Price / Median PS -48.39%

Graham Formula Intrinsic Value

EPS (TTM)1.07
Growth Rate-1.34%
Growth Multiplier4.82
AAA Bond Yield5.31%
Intrinsic Value 5.17
Live Price21.75
Upside / Downside -76.23%

Lynch Dividend Intrinsic Value

EPS (TTM)1.07
EPS Growth Rate-1.34%
Dividend Yield3.46%
P/E Ratio20.29
Intrinsic Value 0.46
Live Price21.75
Upside / Downside -97.88%