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 Value1.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.13
Live Price23.03
Upside / Downside -21.28%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-15.28
Live Price23.03
Upside / Downside -166.33%

DCF — Dividends

Base MetricDividends / Share
Base Value2.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23.81
Live Price23.03
Upside / Downside 3.37%

Projected FCF

6Y Avg FCF-8,031,042.54
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value8.99
Live Price23.03
Upside / Downside -60.98%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price23.03
Upside / Downside —

Graham Number

EPS (TTM)1.71
Tangible Book / Share13.69
Graham Number22.95
Live Price23.03
Upside / Downside -0.33%

Median Price-to-Sales Value

Revenue / Share (TTM)115.82
10Y Median PS Ratio0.24
Median PS Value 28.31
Live Price23.03
Price / Median PS 22.94%

Graham Formula Intrinsic Value

EPS (TTM)1.71
Growth Rate2.77%
Growth Multiplier11.63
AAA Bond Yield5.31%
Intrinsic Value 19.88
Live Price23.03
Upside / Downside -13.69%

Lynch Dividend Intrinsic Value

EPS (TTM)1.71
EPS Growth Rate2.77%
Dividend Yield2.46%
P/E Ratio13.48
Intrinsic Value 1.21
Live Price23.03
Upside / Downside -94.76%