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 Value6.22
Growth Rate8.53%
DCF Multiplier14.53
Intrinsic Value90.35
Live Price16.01
Upside / Downside 464.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.10
Live Price16.01
Upside / Downside -11.91%

DCF — Dividends

Base MetricDividends / Share
Base Value1.34
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.46
Live Price16.01
Upside / Downside -3.46%

Projected FCF

6Y Avg FCF10,512,005.21
Growth Rate10.90%
Growth Multiple13.31
Intrinsic Value36.09
Live Price16.01
Upside / Downside 125.42%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price16.01
Upside / Downside —

Graham Number

EPS (TTM)0.90
Tangible Book / Share19.09
Graham Number19.66
Live Price16.01
Upside / Downside 22.80%

Median Price-to-Sales Value

Revenue / Share (TTM)8.94
10Y Median PS Ratio2.15
Median PS Value 19.19
Live Price16.01
Price / Median PS 19.84%

Graham Formula Intrinsic Value

EPS (TTM)0.90
Growth Rate8.22%
Growth Multiplier20.66
AAA Bond Yield5.31%
Intrinsic Value 18.54
Live Price16.01
Upside / Downside 15.83%

Lynch Dividend Intrinsic Value

EPS (TTM)0.90
EPS Growth Rate8.22%
Dividend Yield3.46%
P/E Ratio17.84
Intrinsic Value 1.88
Live Price16.01
Upside / Downside -88.27%