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 Value0.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.39
Live Price14.67
Upside / Downside -90.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.46
Live Price14.67
Upside / Downside -28.72%

DCF — Dividends

Base MetricDividends / Share
Base Value1.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.81
Live Price14.67
Upside / Downside -19.51%

Projected FCF

6Y Avg FCF50,895,868.01
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value18.89
Live Price14.67
Upside / Downside 28.75%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price14.67
Upside / Downside —

Graham Number

EPS (TTM)0.56
Tangible Book / Share11.78
Graham Number12.18
Live Price14.67
Upside / Downside -16.97%

Median Price-to-Sales Value

Revenue / Share (TTM)10.75
10Y Median PS Ratio1.96
Median PS Value 21.06
Live Price14.67
Price / Median PS 43.53%

Graham Formula Intrinsic Value

EPS (TTM)0.56
Growth Rate8.62%
Growth Multiplier21.33
AAA Bond Yield5.31%
Intrinsic Value 12.02
Live Price14.67
Upside / Downside -18.04%

Lynch Dividend Intrinsic Value

EPS (TTM)0.56
EPS Growth Rate8.62%
Dividend Yield3.61%
P/E Ratio26.02
Intrinsic Value 1.80
Live Price14.67
Upside / Downside -87.73%