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 Value13.56
Growth Rate8.21%
DCF Multiplier14.23
Intrinsic Value192.98
Live Price36.60
Upside / Downside 427.28%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.66
Growth Rate9.27%
DCF Multiplier15.26
Intrinsic Value55.82
Live Price36.60
Upside / Downside 52.51%

DCF — Dividends

Base MetricDividends / Share
Base Value3.63
Growth Rate14.73%
DCF Multiplier21.94
Intrinsic Value79.57
Live Price36.60
Upside / Downside 117.42%

Projected FCF

6Y Avg FCF19,263,322.39
Growth Rate10.93%
Growth Multiple13.34
Intrinsic Value66.01
Live Price36.60
Upside / Downside 80.35%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price36.60
Upside / Downside —

Graham Number

EPS (TTM)3.06
Tangible Book / Share27.30
Graham Number43.36
Live Price36.60
Upside / Downside 18.46%

Median Price-to-Sales Value

Revenue / Share (TTM)17.99
10Y Median PS Ratio2.52
Median PS Value 45.34
Live Price36.60
Price / Median PS 23.87%

Graham Formula Intrinsic Value

EPS (TTM)3.06
Growth Rate8.59%
Growth Multiplier21.28
AAA Bond Yield5.31%
Intrinsic Value 65.12
Live Price36.60
Upside / Downside 77.92%

Lynch Dividend Intrinsic Value

EPS (TTM)3.06
EPS Growth Rate8.59%
Dividend Yield2.59%
P/E Ratio11.96
Intrinsic Value 4.12
Live Price36.60
Upside / Downside -88.74%