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 Value4.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value47.78
Live Price16.57
Upside / Downside 188.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.08
Live Price16.57
Upside / Downside -69.33%

DCF — Dividends

Base MetricDividends / Share
Base Value0.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.08
Live Price16.57
Upside / Downside -63.30%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price16.57
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price16.57
Upside / Downside —

Graham Number

EPS (TTM)0.54
Tangible Book / Share20.13
Graham Number15.64
Live Price16.57
Upside / Downside -5.62%

Median Price-to-Sales Value

Revenue / Share (TTM)6.11
10Y Median PS Ratio3.36
Median PS Value 20.57
Live Price16.57
Price / Median PS 24.14%

Graham Formula Intrinsic Value

EPS (TTM)0.54
Growth Rate29.65%
Growth Multiplier56.17
AAA Bond Yield5.31%
Intrinsic Value 30.48
Live Price16.57
Upside / Downside 83.94%

Lynch Dividend Intrinsic Value

EPS (TTM)0.54
EPS Growth Rate29.65%
Dividend Yield0.31%
P/E Ratio30.54
Intrinsic Value 5.01
Live Price16.57
Upside / Downside -69.75%