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 Value2.30
Growth Rate16.61%
DCF Multiplier24.90
Intrinsic Value57.15
Live Price17.90
Upside / Downside 219.25%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-11.26
Live Price17.90
Upside / Downside -162.88%

DCF — Dividends

Base MetricDividends / Share
Base Value3.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.15
Live Price17.90
Upside / Downside 113.15%

Projected FCF

6Y Avg FCF6,010,841.90
Growth Rate6.78%
Growth Multiple10.07
Intrinsic Value32.15
Live Price17.90
Upside / Downside 79.60%

Peter Lynch Fair Value

EPS (TTM)2.16
Growth Rate Used19.04%
PEG1.00
Fair Value41.13
Live Price17.90
Upside / Downside 129.80%

Graham Number

EPS (TTM)2.17
Tangible Book / Share21.61
Graham Number32.48
Live Price17.90
Upside / Downside 81.48%

Median Price-to-Sales Value

Revenue / Share (TTM)75.21
10Y Median PS Ratio0.29
Median PS Value 21.60
Live Price17.90
Price / Median PS 20.65%

Graham Formula Intrinsic Value

EPS (TTM)2.17
Growth Rate8.60%
Growth Multiplier21.30
AAA Bond Yield5.31%
Intrinsic Value 46.16
Live Price17.90
Upside / Downside 157.90%

Lynch Dividend Intrinsic Value

EPS (TTM)2.17
EPS Growth Rate8.60%
Dividend Yield7.87%
P/E Ratio8.26
Intrinsic Value 2.98
Live Price17.90
Upside / Downside -83.35%