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 Value0.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.16
Live Price51.48
Upside / Downside -95.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.41
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value75.22
Live Price51.48
Upside / Downside 46.12%

DCF — Dividends

Base MetricDividends / Share
Base Value0.51
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.88
Live Price51.48
Upside / Downside -88.58%

Projected FCF

6Y Avg FCF367,849,477.83
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value29.30
Live Price51.48
Upside / Downside -43.08%

Peter Lynch Fair Value

EPS (TTM)0.55
Growth Rate Used25.00%
PEG1.00
Fair Value13.75
Live Price51.48
Upside / Downside -73.29%

Graham Number

EPS (TTM)0.29
Tangible Book / Share—
Graham Number—
Live Price51.48
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)12.41
10Y Median PS Ratio3.22
Median PS Value 40.02
Live Price51.48
Price / Median PS -22.26%

Graham Formula Intrinsic Value

EPS (TTM)0.29
Growth Rate12.93%
Growth Multiplier28.47
AAA Bond Yield5.31%
Intrinsic Value 8.29
Live Price51.48
Upside / Downside -83.90%

Lynch Dividend Intrinsic Value

EPS (TTM)0.29
EPS Growth Rate12.93%
Dividend Yield0.49%
P/E Ratio176.87
Intrinsic Value 6.92
Live Price51.48
Upside / Downside -86.57%