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-0.24
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-7.39
Live Price100.65
Upside / Downside -107.34%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.61
Growth Rate6.54%
DCF Multiplier12.75
Intrinsic Value7.80
Live Price100.65
Upside / Downside -92.25%

DCF — Dividends

Base MetricDividends / Share
Base Value2.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.66
Live Price100.65
Upside / Downside -75.50%

Projected FCF

6Y Avg FCF140,007,532.20
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value33.26
Live Price100.65
Upside / Downside -66.95%

Peter Lynch Fair Value

EPS (TTM)2.24
Growth Rate Used17.28%
PEG1.00
Fair Value38.71
Live Price100.65
Upside / Downside -61.54%

Graham Number

EPS (TTM)1.96
Tangible Book / Share10.40
Graham Number21.42
Live Price100.65
Upside / Downside -78.72%

Median Price-to-Sales Value

Revenue / Share (TTM)15.49
10Y Median PS Ratio3.41
Median PS Value 52.84
Live Price100.65
Price / Median PS -47.50%

Graham Formula Intrinsic Value

EPS (TTM)1.96
Growth Rate6.09%
Growth Multiplier17.13
AAA Bond Yield5.31%
Intrinsic Value 33.54
Live Price100.65
Upside / Downside -66.67%

Lynch Dividend Intrinsic Value

EPS (TTM)1.96
EPS Growth Rate6.09%
Dividend Yield0.42%
P/E Ratio51.41
Intrinsic Value 6.56
Live Price100.65
Upside / Downside -93.48%