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 Value0.31
Growth Rate11.44%
DCF Multiplier17.62
Intrinsic Value5.38
Live Price1.86
Upside / Downside 189.11%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.30
Growth Rate5.32%
DCF Multiplier11.79
Intrinsic Value3.59
Live Price1.86
Upside / Downside 93.08%

DCF — Dividends

Base MetricDividends / Share
Base Value0.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.24
Live Price1.86
Upside / Downside 289.05%

Projected FCF

6Y Avg FCF153,447,599.11
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value2.54
Live Price1.86
Upside / Downside 36.51%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.86
Upside / Downside —

Graham Number

EPS (TTM)0.40
Tangible Book / Share1.69
Graham Number3.90
Live Price1.86
Upside / Downside 109.41%

Median Price-to-Sales Value

Revenue / Share (TTM)0.59
10Y Median PS Ratio6.94
Median PS Value 4.10
Live Price1.86
Price / Median PS 120.27%

Graham Formula Intrinsic Value

EPS (TTM)0.40
Growth Rate-6.03%
Growth Multiplier-2.96
AAA Bond Yield5.31%
Intrinsic Value -1.19
Live Price1.86
Upside / Downside -164.12%

Lynch Dividend Intrinsic Value

EPS (TTM)0.40
EPS Growth Rate-6.03%
Dividend Yield14.74%
P/E Ratio4.61
Intrinsic Value 0.16
Live Price1.86
Upside / Downside -91.41%