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 Value11.35
Growth Rate16.06%
DCF Multiplier23.99
Intrinsic Value272.21
Live Price29.74
Upside / Downside 815.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.71
Growth Rate9.97%
DCF Multiplier15.98
Intrinsic Value27.32
Live Price29.74
Upside / Downside -8.11%

DCF — Dividends

Base MetricDividends / Share
Base Value3.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value36.32
Live Price29.74
Upside / Downside 22.15%

Projected FCF

6Y Avg FCF25,830,510.84
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value50.56
Live Price29.74
Upside / Downside 70.05%

Peter Lynch Fair Value

EPS (TTM)3.02
Growth Rate Used12.93%
PEG1.00
Fair Value39.04
Live Price29.74
Upside / Downside 31.30%

Graham Number

EPS (TTM)3.05
Tangible Book / Share22.18
Graham Number39.01
Live Price29.74
Upside / Downside 31.21%

Median Price-to-Sales Value

Revenue / Share (TTM)12.98
10Y Median PS Ratio2.28
Median PS Value 29.62
Live Price29.74
Price / Median PS -0.37%

Graham Formula Intrinsic Value

EPS (TTM)3.05
Growth Rate11.57%
Growth Multiplier26.22
AAA Bond Yield5.31%
Intrinsic Value 80.03
Live Price29.74
Upside / Downside 169.13%

Lynch Dividend Intrinsic Value

EPS (TTM)3.05
EPS Growth Rate11.57%
Dividend Yield1.60%
P/E Ratio9.74
Intrinsic Value 3.96
Live Price29.74
Upside / Downside -86.67%