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 Value4.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value53.68
Live Price12.28
Upside / Downside 337.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.47
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.37
Live Price12.28
Upside / Downside -56.26%

DCF — Dividends

Base MetricDividends / Share
Base Value1.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.07
Live Price12.28
Upside / Downside 47.17%

Projected FCF

6Y Avg FCF137,693,647.03
Growth Rate11.60%
Growth Multiple13.96
Intrinsic Value24.45
Live Price12.28
Upside / Downside 99.07%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price12.28
Upside / Downside —

Graham Number

EPS (TTM)0.86
Tangible Book / Share10.46
Graham Number14.23
Live Price12.28
Upside / Downside 15.87%

Median Price-to-Sales Value

Revenue / Share (TTM)6.47
10Y Median PS Ratio3.33
Median PS Value 21.54
Live Price12.28
Price / Median PS 75.43%

Graham Formula Intrinsic Value

EPS (TTM)0.86
Growth Rate4.04%
Growth Multiplier13.74
AAA Bond Yield5.31%
Intrinsic Value 11.86
Live Price12.28
Upside / Downside -3.39%

Lynch Dividend Intrinsic Value

EPS (TTM)0.86
EPS Growth Rate4.04%
Dividend Yield6.60%
P/E Ratio14.22
Intrinsic Value 1.31
Live Price12.28
Upside / Downside -89.33%