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 Value2.06
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value64.33
Live Price67.81
Upside / Downside -5.14%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.92
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value45.25
Live Price67.81
Upside / Downside -33.28%

DCF — Dividends

Base MetricDividends / Share
Base Value1.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value59.36
Live Price67.81
Upside / Downside -12.47%

Projected FCF

6Y Avg FCF117,851,617.14
Growth Rate8.85%
Growth Multiple11.59
Intrinsic Value33.36
Live Price67.81
Upside / Downside -50.80%

Peter Lynch Fair Value

EPS (TTM)1.91
Growth Rate Used25.00%
PEG1.00
Fair Value47.75
Live Price67.81
Upside / Downside -29.58%

Graham Number

EPS (TTM)1.87
Tangible Book / Share3.79
Graham Number12.62
Live Price67.81
Upside / Downside -81.38%

Median Price-to-Sales Value

Revenue / Share (TTM)48.39
10Y Median PS Ratio0.39
Median PS Value 19.04
Live Price67.81
Price / Median PS -71.92%

Graham Formula Intrinsic Value

EPS (TTM)1.87
Growth Rate5.38%
Growth Multiplier15.96
AAA Bond Yield5.31%
Intrinsic Value 29.84
Live Price67.81
Upside / Downside -56.00%

Lynch Dividend Intrinsic Value

EPS (TTM)1.87
EPS Growth Rate5.38%
Dividend Yield0.39%
P/E Ratio36.26
Intrinsic Value 3.92
Live Price67.81
Upside / Downside -94.23%