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 Value-0.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-5.15
Live Price14.91
Upside / Downside -134.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.98
Live Price14.91
Upside / Downside -59.90%

DCF — Dividends

Base MetricDividends / Share
Base Value0.72
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.28
Live Price14.91
Upside / Downside -44.44%

Projected FCF

6Y Avg FCF-151,756,632.96
Growth Rate9.19%
Growth Multiple11.86
Intrinsic Value-9.22
Live Price14.91
Upside / Downside -161.83%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price14.91
Upside / Downside —

Graham Number

EPS (TTM)0.63
Tangible Book / Share11.49
Graham Number12.76
Live Price14.91
Upside / Downside -14.40%

Median Price-to-Sales Value

Revenue / Share (TTM)2.86
10Y Median PS Ratio5.42
Median PS Value 15.49
Live Price14.91
Price / Median PS 3.90%

Graham Formula Intrinsic Value

EPS (TTM)0.63
Growth Rate-3.34%
Growth Multiplier1.50
AAA Bond Yield5.31%
Intrinsic Value 0.95
Live Price14.91
Upside / Downside -93.63%

Lynch Dividend Intrinsic Value

EPS (TTM)0.63
EPS Growth Rate-3.34%
Dividend Yield1.11%
P/E Ratio23.63
Intrinsic Value -0.33
Live Price14.91
Upside / Downside -102.23%