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 Value1.25
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value38.93
Live Price2.86
Upside / Downside 1,261.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.21
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.42
Live Price2.86
Upside / Downside -15.23%

DCF — Dividends

Base MetricDividends / Share
Base Value1.42
Growth Rate16.95%
DCF Multiplier25.46
Intrinsic Value36.08
Live Price2.86
Upside / Downside 1,161.50%

Projected FCF

6Y Avg FCF6,426,409.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value3.79
Live Price2.86
Upside / Downside 32.38%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.86
Upside / Downside —

Graham Number

EPS (TTM)1.37
Tangible Book / Share2.37
Graham Number8.55
Live Price2.86
Upside / Downside 199.12%

Median Price-to-Sales Value

Revenue / Share (TTM)0.45
10Y Median PS Ratio8.99
Median PS Value 4.01
Live Price2.86
Price / Median PS 40.35%

Graham Formula Intrinsic Value

EPS (TTM)1.37
Growth Rate4.64%
Growth Multiplier14.74
AAA Bond Yield5.31%
Intrinsic Value 20.20
Live Price2.86
Upside / Downside 606.46%

Lynch Dividend Intrinsic Value

EPS (TTM)1.37
EPS Growth Rate4.64%
Dividend Yield7.59%
P/E Ratio2.09
Intrinsic Value 0.36
Live Price2.86
Upside / Downside -87.49%