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 Value3.91
Growth Rate12.23%
DCF Multiplier18.57
Intrinsic Value72.58
Live Price13.00
Upside / Downside 458.27%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.02
Live Price13.00
Upside / Downside -30.58%

DCF — Dividends

Base MetricDividends / Share
Base Value0.85
Growth Rate11.29%
DCF Multiplier17.44
Intrinsic Value14.86
Live Price13.00
Upside / Downside 14.31%

Projected FCF

6Y Avg FCF21,317,379.70
Growth Rate7.44%
Growth Multiple10.53
Intrinsic Value20.21
Live Price13.00
Upside / Downside 55.49%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price13.00
Upside / Downside —

Graham Number

EPS (TTM)0.65
Tangible Book / Share11.25
Graham Number12.83
Live Price13.00
Upside / Downside -1.33%

Median Price-to-Sales Value

Revenue / Share (TTM)6.35
10Y Median PS Ratio2.48
Median PS Value 15.77
Live Price13.00
Price / Median PS 21.31%

Graham Formula Intrinsic Value

EPS (TTM)0.65
Growth Rate8.77%
Growth Multiplier21.58
AAA Bond Yield5.31%
Intrinsic Value 14.09
Live Price13.00
Upside / Downside 8.41%

Lynch Dividend Intrinsic Value

EPS (TTM)0.65
EPS Growth Rate8.77%
Dividend Yield2.16%
P/E Ratio19.91
Intrinsic Value 1.43
Live Price13.00
Upside / Downside -89.02%