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 Value0.45
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value14.05
Live Price2.86
Upside / Downside 391.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.56
Live Price2.86
Upside / Downside 409.24%

DCF — Dividends

Base MetricDividends / Share
Base Value0.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.42
Live Price2.86
Upside / Downside 194.33%

Projected FCF

6Y Avg FCF361,282,856.90
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value12.90
Live Price2.86
Upside / Downside 351.08%

Peter Lynch Fair Value

EPS (TTM)0.49
Growth Rate Used17.07%
PEG1.00
Fair Value8.36
Live Price2.86
Upside / Downside 192.39%

Graham Number

EPS (TTM)0.49
Tangible Book / Share6.21
Graham Number8.28
Live Price2.86
Upside / Downside 189.34%

Median Price-to-Sales Value

Revenue / Share (TTM)12.20
10Y Median PS Ratio0.37
Median PS Value 4.46
Live Price2.86
Price / Median PS 55.81%

Graham Formula Intrinsic Value

EPS (TTM)0.49
Growth Rate1.69%
Growth Multiplier9.85
AAA Bond Yield5.31%
Intrinsic Value 4.83
Live Price2.86
Upside / Downside 68.95%

Lynch Dividend Intrinsic Value

EPS (TTM)0.49
EPS Growth Rate1.69%
Dividend Yield10.50%
P/E Ratio5.83
Intrinsic Value 0.35
Live Price2.86
Upside / Downside -87.77%