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 Value0.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.88
Live Price2.05
Upside / Downside 186.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value65.29
Live Price2.05
Upside / Downside 3,084.77%

DCF — Dividends

Base MetricDividends / Share
Base Value0.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.77
Live Price2.05
Upside / Downside 230.26%

Projected FCF

6Y Avg FCF-303,127,139.04
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-10.11
Live Price2.05
Upside / Downside -593.38%

Peter Lynch Fair Value

EPS (TTM)0.47
Growth Rate Used25.00%
PEG1.00
Fair Value11.75
Live Price2.05
Upside / Downside 473.17%

Graham Number

EPS (TTM)0.44
Tangible Book / Share1.42
Graham Number3.75
Live Price2.05
Upside / Downside 82.98%

Median Price-to-Sales Value

Revenue / Share (TTM)5.59
10Y Median PS Ratio1.14
Median PS Value 6.38
Live Price2.05
Price / Median PS 211.03%

Graham Formula Intrinsic Value

EPS (TTM)0.44
Growth Rate26.35%
Growth Multiplier50.71
AAA Bond Yield5.31%
Intrinsic Value 22.49
Live Price2.05
Upside / Downside 997.06%

Lynch Dividend Intrinsic Value

EPS (TTM)0.44
EPS Growth Rate26.35%
Dividend Yield9.69%
P/E Ratio4.62
Intrinsic Value 0.78
Live Price2.05
Upside / Downside -61.91%