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 Value1.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.38
Live Price1.03
Upside / Downside 1,101.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.14
Live Price1.03
Upside / Downside -211.01%

DCF — Dividends

Base MetricDividends / Share
Base Value1.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.72
Live Price1.03
Upside / Downside 1,037.52%

Projected FCF

6Y Avg FCF7,557,843.89
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1.59
Live Price1.03
Upside / Downside 53.96%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.03
Upside / Downside —

Graham Number

EPS (TTM)1.05
Tangible Book / Share1.15
Graham Number5.20
Live Price1.03
Upside / Downside 404.96%

Median Price-to-Sales Value

Revenue / Share (TTM)0.12
10Y Median PS Ratio15.23
Median PS Value 1.78
Live Price1.03
Price / Median PS 73.18%

Graham Formula Intrinsic Value

EPS (TTM)1.05
Growth Rate4.32%
Growth Multiplier14.21
AAA Bond Yield5.31%
Intrinsic Value 14.93
Live Price1.03
Upside / Downside 1,349.15%

Lynch Dividend Intrinsic Value

EPS (TTM)1.05
EPS Growth Rate4.32%
Dividend Yield9.31%
P/E Ratio0.98
Intrinsic Value 0.15
Live Price1.03
Upside / Downside -85.77%