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 Value0.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.28
Live Price10.63
Upside / Downside -78.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.01
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.14
Live Price10.63
Upside / Downside -101.30%

DCF — Dividends

Base MetricDividends / Share
Base Value0.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.10
Live Price10.63
Upside / Downside -52.03%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price10.63
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.63
Upside / Downside —

Graham Number

EPS (TTM)0.30
Tangible Book / Share—
Graham Number—
Live Price10.63
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price10.63
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)0.30
Growth Rate0.89%
Growth Multiplier8.51
AAA Bond Yield5.31%
Intrinsic Value 2.52
Live Price10.63
Upside / Downside -76.28%

Lynch Dividend Intrinsic Value

EPS (TTM)0.30
EPS Growth Rate0.89%
Dividend Yield1.72%
P/E Ratio35.90
Intrinsic Value 0.28
Live Price10.63
Upside / Downside -97.39%