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 Value2.74
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value85.72
Live Price21.13
Upside / Downside 305.66%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.42
Growth Rate18.45%
DCF Multiplier28.17
Intrinsic Value124.60
Live Price21.13
Upside / Downside 489.66%

DCF — Dividends

Base MetricDividends / Share
Base Value4.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value46.21
Live Price21.13
Upside / Downside 118.67%

Projected FCF

6Y Avg FCF336,922,089.26
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value93.03
Live Price21.13
Upside / Downside 340.26%

Peter Lynch Fair Value

EPS (TTM)3.03
Growth Rate Used15.90%
PEG1.00
Fair Value48.17
Live Price21.13
Upside / Downside 127.98%

Graham Number

EPS (TTM)3.03
Tangible Book / Share11.65
Graham Number28.18
Live Price21.13
Upside / Downside 33.37%

Median Price-to-Sales Value

Revenue / Share (TTM)26.82
10Y Median PS Ratio0.74
Median PS Value 19.88
Live Price21.13
Price / Median PS -5.91%

Graham Formula Intrinsic Value

EPS (TTM)3.03
Growth Rate0.91%
Growth Multiplier8.55
AAA Bond Yield5.31%
Intrinsic Value 25.91
Live Price21.13
Upside / Downside 22.62%

Lynch Dividend Intrinsic Value

EPS (TTM)3.03
EPS Growth Rate0.91%
Dividend Yield6.40%
P/E Ratio6.97
Intrinsic Value 1.55
Live Price21.13
Upside / Downside -92.68%