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 Value-0.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.62
Live Price21.87
Upside / Downside -107.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.11
Growth Rate7.93%
DCF Multiplier13.97
Intrinsic Value29.49
Live Price21.87
Upside / Downside 34.83%

DCF — Dividends

Base MetricDividends / Share
Base Value2.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.85
Live Price21.87
Upside / Downside 50.18%

Projected FCF

6Y Avg FCF69,413,405.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value37.55
Live Price21.87
Upside / Downside 71.71%

Peter Lynch Fair Value

EPS (TTM)2.01
Growth Rate Used5.27%
PEG1.00
Fair Value10.60
Live Price21.87
Upside / Downside -51.55%

Graham Number

EPS (TTM)2.07
Tangible Book / Share9.32
Graham Number20.83
Live Price21.87
Upside / Downside -4.76%

Median Price-to-Sales Value

Revenue / Share (TTM)4.27
10Y Median PS Ratio3.43
Median PS Value 14.64
Live Price21.87
Price / Median PS -33.08%

Graham Formula Intrinsic Value

EPS (TTM)2.07
Growth Rate-7.16%
Growth Multiplier-4.83
AAA Bond Yield5.31%
Intrinsic Value -9.99
Live Price21.87
Upside / Downside -145.69%

Lynch Dividend Intrinsic Value

EPS (TTM)2.07
EPS Growth Rate-7.16%
Dividend Yield4.73%
P/E Ratio10.56
Intrinsic Value -0.53
Live Price21.87
Upside / Downside -102.42%