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 Value2.10
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value65.60
Live Price18.98
Upside / Downside 245.61%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.71
Live Price18.98
Upside / Downside -22.49%

DCF — Dividends

Base MetricDividends / Share
Base Value2.43
Growth Rate17.78%
DCF Multiplier26.92
Intrinsic Value65.48
Live Price18.98
Upside / Downside 244.98%

Projected FCF

6Y Avg FCF56,711,602.81
Growth Rate12.63%
Growth Multiple14.96
Intrinsic Value49.69
Live Price18.98
Upside / Downside 161.79%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price18.98
Upside / Downside —

Graham Number

EPS (TTM)2.10
Tangible Book / Share22.68
Graham Number32.73
Live Price18.98
Upside / Downside 72.46%

Median Price-to-Sales Value

Revenue / Share (TTM)41.57
10Y Median PS Ratio0.58
Median PS Value 24.16
Live Price18.98
Price / Median PS 27.32%

Graham Formula Intrinsic Value

EPS (TTM)2.10
Growth Rate4.41%
Growth Multiplier14.35
AAA Bond Yield5.31%
Intrinsic Value 30.18
Live Price18.98
Upside / Downside 58.99%

Lynch Dividend Intrinsic Value

EPS (TTM)2.10
EPS Growth Rate4.41%
Dividend Yield3.12%
P/E Ratio9.03
Intrinsic Value 1.44
Live Price18.98
Upside / Downside -92.43%