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 Value-0.16
Growth Rate7.39%
DCF Multiplier13.49
Intrinsic Value-2.14
Live Price7.68
Upside / Downside -127.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.24
Growth Rate10.42%
DCF Multiplier16.46
Intrinsic Value20.39
Live Price7.68
Upside / Downside 165.56%

DCF — Dividends

Base MetricDividends / Share
Base Value1.49
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value46.68
Live Price7.68
Upside / Downside 507.87%

Projected FCF

6Y Avg FCF54,616,760.40
Growth Rate5.34%
Growth Multiple9.14
Intrinsic Value13.89
Live Price7.68
Upside / Downside 80.86%

Peter Lynch Fair Value

EPS (TTM)1.06
Growth Rate Used6.80%
PEG1.00
Fair Value7.21
Live Price7.68
Upside / Downside -6.15%

Graham Number

EPS (TTM)0.99
Tangible Book / Share6.05
Graham Number11.60
Live Price7.68
Upside / Downside 51.10%

Median Price-to-Sales Value

Revenue / Share (TTM)9.83
10Y Median PS Ratio1.39
Median PS Value 13.71
Live Price7.68
Price / Median PS 78.52%

Graham Formula Intrinsic Value

EPS (TTM)0.99
Growth Rate2.37%
Growth Multiplier10.96
AAA Bond Yield5.31%
Intrinsic Value 10.83
Live Price7.68
Upside / Downside 40.96%

Lynch Dividend Intrinsic Value

EPS (TTM)0.99
EPS Growth Rate2.37%
Dividend Yield8.20%
P/E Ratio7.78
Intrinsic Value 0.81
Live Price7.68
Upside / Downside -89.40%