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 Value13.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value155.87
Live Price51.60
Upside / Downside 202.07%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-44.91
Live Price51.60
Upside / Downside -187.03%

DCF — Dividends

Base MetricDividends / Share
Base Value12.18
Growth Rate10.11%
DCF Multiplier16.13
Intrinsic Value196.46
Live Price51.60
Upside / Downside 280.74%

Projected FCF

6Y Avg FCF-37,758,434.42
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value54.08
Live Price51.60
Upside / Downside 4.80%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price51.60
Upside / Downside —

Graham Number

EPS (TTM)12.96
Tangible Book / Share69.78
Graham Number142.65
Live Price51.60
Upside / Downside 176.45%

Median Price-to-Sales Value

Revenue / Share (TTM)14.89
10Y Median PS Ratio3.21
Median PS Value 47.77
Live Price51.60
Price / Median PS -7.42%

Graham Formula Intrinsic Value

EPS (TTM)12.96
Growth Rate-5.97%
Growth Multiplier-2.85
AAA Bond Yield5.31%
Intrinsic Value -36.99
Live Price51.60
Upside / Downside -171.69%

Lynch Dividend Intrinsic Value

EPS (TTM)12.96
EPS Growth Rate-5.97%
Dividend Yield1.63%
P/E Ratio3.98
Intrinsic Value -2.21
Live Price51.60
Upside / Downside -104.28%