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 Value1.47
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.93
Live Price11.81
Upside / Downside 43.38%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.77
Live Price11.81
Upside / Downside 25.03%

DCF — Dividends

Base MetricDividends / Share
Base Value1.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.08
Live Price11.81
Upside / Downside 61.54%

Projected FCF

6Y Avg FCF12,620,547.64
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value10.00
Live Price11.81
Upside / Downside -15.33%

Peter Lynch Fair Value

EPS (TTM)1.51
Growth Rate Used18.12%
PEG1.00
Fair Value27.35
Live Price11.81
Upside / Downside 131.62%

Graham Number

EPS (TTM)1.48
Tangible Book / Share3.22
Graham Number10.35
Live Price11.81
Upside / Downside -12.35%

Median Price-to-Sales Value

Revenue / Share (TTM)6.16
10Y Median PS Ratio2.79
Median PS Value 17.19
Live Price11.81
Price / Median PS 45.54%

Graham Formula Intrinsic Value

EPS (TTM)1.48
Growth Rate1.25%
Growth Multiplier9.11
AAA Bond Yield5.31%
Intrinsic Value 13.53
Live Price11.81
Upside / Downside 14.52%

Lynch Dividend Intrinsic Value

EPS (TTM)1.48
EPS Growth Rate1.25%
Dividend Yield3.00%
P/E Ratio7.96
Intrinsic Value 0.50
Live Price11.81
Upside / Downside -95.75%