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 Value12.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value397.64
Live Price32.20
Upside / Downside 1,134.92%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-4.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-50.98
Live Price32.20
Upside / Downside -258.32%

DCF — Dividends

Base MetricDividends / Share
Base Value13.17
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value411.58
Live Price32.20
Upside / Downside 1,178.19%

Projected FCF

6Y Avg FCF-3,878,678.76
Growth Rate6.90%
Growth Multiple10.15
Intrinsic Value-8.37
Live Price32.20
Upside / Downside -126.00%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price32.20
Upside / Downside —

Graham Number

EPS (TTM)10.82
Tangible Book / Share55.98
Graham Number116.74
Live Price32.20
Upside / Downside 262.55%

Median Price-to-Sales Value

Revenue / Share (TTM)341.16
10Y Median PS Ratio0.22
Median PS Value 74.87
Live Price32.20
Price / Median PS 132.52%

Graham Formula Intrinsic Value

EPS (TTM)10.82
Growth Rate4.54%
Growth Multiplier14.56
AAA Bond Yield5.31%
Intrinsic Value 157.60
Live Price32.20
Upside / Downside 389.44%

Lynch Dividend Intrinsic Value

EPS (TTM)10.82
EPS Growth Rate4.54%
Dividend Yield11.49%
P/E Ratio2.97
Intrinsic Value 5.24
Live Price32.20
Upside / Downside -83.73%