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 Value0.78
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value24.23
Live Price50.20
Upside / Downside -51.73%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.66
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value51.74
Live Price50.20
Upside / Downside 3.07%

DCF — Dividends

Base MetricDividends / Share
Base Value0.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.17
Live Price50.20
Upside / Downside -77.75%

Projected FCF

6Y Avg FCF9,917,550.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value16.86
Live Price50.20
Upside / Downside -66.42%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price50.20
Upside / Downside —

Graham Number

EPS (TTM)0.78
Tangible Book / Share4.00
Graham Number8.38
Live Price50.20
Upside / Downside -83.31%

Median Price-to-Sales Value

Revenue / Share (TTM)5.98
10Y Median PS Ratio7.88
Median PS Value 47.13
Live Price50.20
Price / Median PS -6.12%

Graham Formula Intrinsic Value

EPS (TTM)0.78
Growth Rate10.41%
Growth Multiplier24.30
AAA Bond Yield5.31%
Intrinsic Value 18.84
Live Price50.20
Upside / Downside -62.46%

Lynch Dividend Intrinsic Value

EPS (TTM)0.78
EPS Growth Rate10.41%
Dividend Yield0.58%
P/E Ratio64.74
Intrinsic Value 5.53
Live Price50.20
Upside / Downside -88.99%