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 Value1.34
Growth Rate15.75%
DCF Multiplier23.49
Intrinsic Value31.40
Live Price8.10
Upside / Downside 287.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.42
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value75.61
Live Price8.10
Upside / Downside 833.44%

DCF — Dividends

Base MetricDividends / Share
Base Value1.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.11
Live Price8.10
Upside / Downside 123.64%

Projected FCF

6Y Avg FCF208,792,469.29
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value38.42
Live Price8.10
Upside / Downside 374.28%

Peter Lynch Fair Value

EPS (TTM)0.95
Growth Rate Used14.19%
PEG1.00
Fair Value13.41
Live Price8.10
Upside / Downside 65.58%

Graham Number

EPS (TTM)0.94
Tangible Book / Share6.13
Graham Number11.39
Live Price8.10
Upside / Downside 40.62%

Median Price-to-Sales Value

Revenue / Share (TTM)91.99
10Y Median PS Ratio0.09
Median PS Value 8.42
Live Price8.10
Price / Median PS 3.99%

Graham Formula Intrinsic Value

EPS (TTM)0.94
Growth Rate12.37%
Growth Multiplier27.54
AAA Bond Yield5.31%
Intrinsic Value 25.98
Live Price8.10
Upside / Downside 220.75%

Lynch Dividend Intrinsic Value

EPS (TTM)0.94
EPS Growth Rate12.37%
Dividend Yield9.19%
P/E Ratio8.59
Intrinsic Value 1.77
Live Price8.10
Upside / Downside -78.13%