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 Value0.81
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.34
Live Price4.94
Upside / Downside 89.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.04
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value32.45
Live Price4.94
Upside / Downside 556.98%

DCF — Dividends

Base MetricDividends / Share
Base Value1.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.69
Live Price4.94
Upside / Downside 177.10%

Projected FCF

6Y Avg FCF190,701,126.12
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value15.73
Live Price4.94
Upside / Downside 218.40%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.94
Upside / Downside —

Graham Number

EPS (TTM)0.84
Tangible Book / Share12.58
Graham Number15.42
Live Price4.94
Upside / Downside 212.17%

Median Price-to-Sales Value

Revenue / Share (TTM)1.06
10Y Median PS Ratio8.48
Median PS Value 9.00
Live Price4.94
Price / Median PS 82.25%

Graham Formula Intrinsic Value

EPS (TTM)0.84
Growth Rate-0.38%
Growth Multiplier6.41
AAA Bond Yield5.31%
Intrinsic Value 5.42
Live Price4.94
Upside / Downside 9.69%

Lynch Dividend Intrinsic Value

EPS (TTM)0.84
EPS Growth Rate-0.38%
Dividend Yield9.05%
P/E Ratio5.85
Intrinsic Value 0.43
Live Price4.94
Upside / Downside -91.34%