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 Value0.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.66
Live Price4.06
Upside / Downside 137.93%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.36
Live Price4.06
Upside / Downside -17.25%

DCF — Dividends

Base MetricDividends / Share
Base Value1.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.01
Live Price4.06
Upside / Downside 195.74%

Projected FCF

6Y Avg FCF55,761,577.69
Growth Rate7.52%
Growth Multiple10.59
Intrinsic Value8.21
Live Price4.06
Upside / Downside 102.10%

Peter Lynch Fair Value

EPS (TTM)0.85
Growth Rate Used15.29%
PEG1.00
Fair Value12.98
Live Price4.06
Upside / Downside 219.68%

Graham Number

EPS (TTM)0.82
Tangible Book / Share0.93
Graham Number4.15
Live Price4.06
Upside / Downside 2.13%

Median Price-to-Sales Value

Revenue / Share (TTM)36.66
10Y Median PS Ratio0.26
Median PS Value 9.56
Live Price4.06
Price / Median PS 135.56%

Graham Formula Intrinsic Value

EPS (TTM)0.82
Growth Rate7.62%
Growth Multiplier19.67
AAA Bond Yield5.31%
Intrinsic Value 16.18
Live Price4.06
Upside / Downside 298.46%

Lynch Dividend Intrinsic Value

EPS (TTM)0.82
EPS Growth Rate7.62%
Dividend Yield7.91%
P/E Ratio4.94
Intrinsic Value 0.64
Live Price4.06
Upside / Downside -84.23%