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 Value1.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.21
Live Price20.64
Upside / Downside -21.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.47
Live Price20.64
Upside / Downside -29.92%

DCF — Dividends

Base MetricDividends / Share
Base Value0.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.09
Live Price20.64
Upside / Downside -65.66%

Projected FCF

6Y Avg FCF135,018,364.93
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value9.07
Live Price20.64
Upside / Downside -56.05%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price20.64
Upside / Downside —

Graham Number

EPS (TTM)0.41
Tangible Book / Share—
Graham Number—
Live Price20.64
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)10.62
10Y Median PS Ratio0.36
Median PS Value 3.82
Live Price20.64
Price / Median PS -81.51%

Graham Formula Intrinsic Value

EPS (TTM)0.41
Growth Rate-6.92%
Growth Multiplier-4.42
AAA Bond Yield5.31%
Intrinsic Value -1.83
Live Price20.64
Upside / Downside -108.84%

Lynch Dividend Intrinsic Value

EPS (TTM)0.41
EPS Growth Rate-6.92%
Dividend Yield1.23%
P/E Ratio50.03
Intrinsic Value -1.17
Live Price20.64
Upside / Downside -105.69%