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 Value0.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.10
Live Price34.72
Upside / Downside -73.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.49
Live Price34.72
Upside / Downside -64.01%

DCF — Dividends

Base MetricDividends / Share
Base Value1.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.72
Live Price34.72
Upside / Downside -63.37%

Projected FCF

6Y Avg FCF53,508,791.43
Growth Rate4.69%
Growth Multiple8.75
Intrinsic Value24.44
Live Price34.72
Upside / Downside -29.61%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price34.72
Upside / Downside —

Graham Number

EPS (TTM)1.08
Tangible Book / Share4.38
Graham Number10.32
Live Price34.72
Upside / Downside -70.27%

Median Price-to-Sales Value

Revenue / Share (TTM)24.73
10Y Median PS Ratio1.42
Median PS Value 35.22
Live Price34.72
Price / Median PS 1.44%

Graham Formula Intrinsic Value

EPS (TTM)1.08
Growth Rate5.82%
Growth Multiplier16.69
AAA Bond Yield5.31%
Intrinsic Value 17.95
Live Price34.72
Upside / Downside -48.31%

Lynch Dividend Intrinsic Value

EPS (TTM)1.08
EPS Growth Rate5.82%
Dividend Yield0.46%
P/E Ratio32.29
Intrinsic Value 2.19
Live Price34.72
Upside / Downside -93.70%