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 Value2.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.62
Live Price6.58
Upside / Downside 350.08%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.11
Live Price6.58
Upside / Downside 129.59%

DCF — Dividends

Base MetricDividends / Share
Base Value1.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.07
Live Price6.58
Upside / Downside 129.04%

Projected FCF

6Y Avg FCF-23,294,905.90
Growth Rate5.49%
Growth Multiple9.23
Intrinsic Value1.53
Live Price6.58
Upside / Downside -76.71%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price6.58
Upside / Downside —

Graham Number

EPS (TTM)0.84
Tangible Book / Share8.83
Graham Number12.92
Live Price6.58
Upside / Downside 96.38%

Median Price-to-Sales Value

Revenue / Share (TTM)1.65
10Y Median PS Ratio6.98
Median PS Value 11.54
Live Price6.58
Price / Median PS 75.41%

Graham Formula Intrinsic Value

EPS (TTM)0.84
Growth Rate-16.29%
Growth Multiplier-19.95
AAA Bond Yield5.31%
Intrinsic Value -16.84
Live Price6.58
Upside / Downside -355.89%

Lynch Dividend Intrinsic Value

EPS (TTM)0.84
EPS Growth Rate-16.29%
Dividend Yield8.63%
P/E Ratio7.80
Intrinsic Value -0.49
Live Price6.58
Upside / Downside -107.50%