Definitive Analysis

Financial Statements

Company Industry Sector

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 Value0.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.67
Live Price17.39
Upside / Downside -90.40%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.57
Live Price17.39
Upside / Downside -79.49%

DCF — Dividends

Base MetricDividends / Share
Base Value4.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value51.87
Live Price17.39
Upside / Downside 198.28%

Projected FCF

6Y Avg FCF71,730,561.57
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value19.05
Live Price17.39
Upside / Downside 9.57%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price17.39
Upside / Downside —

Graham Number

EPS (TTM)3.54
Tangible Book / Share17.21
Graham Number37.02
Live Price17.39
Upside / Downside 112.89%

Median Price-to-Sales Value

Revenue / Share (TTM)0.85
10Y Median PS Ratio32.96
Median PS Value 27.85
Live Price17.39
Price / Median PS 60.15%

Graham Formula Intrinsic Value

EPS (TTM)3.54
Growth Rate-34.06%
Growth Multiplier-49.40
AAA Bond Yield5.31%
Intrinsic Value -174.95
Live Price17.39
Upside / Downside -1,106.03%

Lynch Dividend Intrinsic Value

EPS (TTM)3.54
EPS Growth Rate-34.06%
Dividend Yield8.03%
P/E Ratio4.91
Intrinsic Value -4.21
Live Price17.39
Upside / Downside -124.23%