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 Value0.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.26
Live Price9.76
Upside / Downside 5.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.60
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.06
Live Price9.76
Upside / Downside 207.97%

DCF — Dividends

Base MetricDividends / Share
Base Value1.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.39
Live Price9.76
Upside / Downside 26.99%

Projected FCF

6Y Avg FCF130,780,651.31
Growth Rate9.84%
Growth Multiple12.39
Intrinsic Value16.52
Live Price9.76
Upside / Downside 69.31%

Peter Lynch Fair Value

EPS (TTM)-0.18
Growth Rate Used16.56%
PEG1.00
Fair Value-2.98
Live Price9.76
Upside / Downside -130.54%

Graham Number

EPS (TTM)0.96
Tangible Book / Share—
Graham Number—
Live Price9.76
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)15.49
10Y Median PS Ratio0.07
Median PS Value 1.13
Live Price9.76
Price / Median PS -88.43%

Graham Formula Intrinsic Value

EPS (TTM)0.96
Growth Rate-8.03%
Growth Multiplier-6.26
AAA Bond Yield5.31%
Intrinsic Value -6.01
Live Price9.76
Upside / Downside -161.54%

Lynch Dividend Intrinsic Value

EPS (TTM)0.96
EPS Growth Rate-8.03%
Dividend Yield2.41%
P/E Ratio10.18
Intrinsic Value -0.54
Live Price9.76
Upside / Downside -105.58%