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 Value0.85
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value26.54
Live Price7.91
Upside / Downside 235.53%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value6.15
Live Price7.91
Upside / Downside -22.28%

DCF — Dividends

Base MetricDividends / Share
Base Value1.15
Growth Rate17.73%
DCF Multiplier26.83
Intrinsic Value30.80
Live Price7.91
Upside / Downside 289.35%

Projected FCF

6Y Avg FCF111,001,610.00
Growth Rate9.77%
Growth Multiple12.33
Intrinsic Value22.35
Live Price7.91
Upside / Downside 182.53%

Peter Lynch Fair Value

EPS (TTM)0.76
Growth Rate Used25.00%
PEG1.00
Fair Value18.99
Live Price7.91
Upside / Downside 140.01%

Graham Number

EPS (TTM)0.76
Tangible Book / Share6.81
Graham Number10.79
Live Price7.91
Upside / Downside 36.44%

Median Price-to-Sales Value

Revenue / Share (TTM)21.53
10Y Median PS Ratio0.38
Median PS Value 8.23
Live Price7.91
Price / Median PS 4.09%

Graham Formula Intrinsic Value

EPS (TTM)0.76
Growth Rate4.94%
Growth Multiplier15.23
AAA Bond Yield5.31%
Intrinsic Value 11.58
Live Price7.91
Upside / Downside 46.40%

Lynch Dividend Intrinsic Value

EPS (TTM)0.76
EPS Growth Rate4.94%
Dividend Yield6.10%
P/E Ratio10.40
Intrinsic Value 0.88
Live Price7.91
Upside / Downside -88.91%