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 Value16.04
Growth Rate6.89%
DCF Multiplier13.05
Intrinsic Value209.37
Live Price36.74
Upside / Downside 469.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-7.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-82.10
Live Price36.74
Upside / Downside -323.45%

DCF — Dividends

Base MetricDividends / Share
Base Value10.07
Growth Rate11.85%
DCF Multiplier18.11
Intrinsic Value182.33
Live Price36.74
Upside / Downside 396.28%

Projected FCF

6Y Avg FCF80,894,017.69
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value24.38
Live Price36.74
Upside / Downside -33.63%

Peter Lynch Fair Value

EPS (TTM)6.93
Growth Rate Used25.00%
PEG1.00
Fair Value173.25
Live Price36.74
Upside / Downside 371.56%

Graham Number

EPS (TTM)6.90
Tangible Book / Share26.87
Graham Number64.59
Live Price36.74
Upside / Downside 75.79%

Median Price-to-Sales Value

Revenue / Share (TTM)28.46
10Y Median PS Ratio4.01
Median PS Value 114.26
Live Price36.74
Price / Median PS 210.99%

Graham Formula Intrinsic Value

EPS (TTM)6.90
Growth Rate18.08%
Growth Multiplier37.01
AAA Bond Yield5.31%
Intrinsic Value 255.35
Live Price36.74
Upside / Downside 595.02%

Lynch Dividend Intrinsic Value

EPS (TTM)6.90
EPS Growth Rate18.08%
Dividend Yield10.98%
P/E Ratio5.33
Intrinsic Value 11.04
Live Price36.74
Upside / Downside -69.95%