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 Value0.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.25
Live Price2.65
Upside / Downside 22.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-2.49
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-77.89
Live Price2.65
Upside / Downside -3,039.32%

DCF — Dividends

Base MetricDividends / Share
Base Value0.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.02
Live Price2.65
Upside / Downside 127.14%

Projected FCF

6Y Avg FCF-73,820,558.59
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-51.57
Live Price2.65
Upside / Downside -2,046.17%

Peter Lynch Fair Value

EPS (TTM)0.02
Growth Rate Used25.00%
PEG1.00
Fair Value0.58
Live Price2.65
Upside / Downside -78.30%

Graham Number

EPS (TTM)0.39
Tangible Book / Share—
Graham Number—
Live Price2.65
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)11.45
10Y Median PS Ratio1.16
Median PS Value 13.27
Live Price2.65
Price / Median PS 400.93%

Graham Formula Intrinsic Value

EPS (TTM)0.39
Growth Rate15.17%
Growth Multiplier32.18
AAA Bond Yield5.31%
Intrinsic Value 12.48
Live Price2.65
Upside / Downside 371.12%

Lynch Dividend Intrinsic Value

EPS (TTM)0.39
EPS Growth Rate15.17%
Dividend Yield6.87%
P/E Ratio6.83
Intrinsic Value 0.60
Live Price2.65
Upside / Downside -77.47%