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 Value1.30
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.00
Live Price16.24
Upside / Downside -7.62%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.22
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value6.89
Live Price16.24
Upside / Downside -57.60%

DCF — Dividends

Base MetricDividends / Share
Base Value3.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value37.85
Live Price16.24
Upside / Downside 133.09%

Projected FCF

6Y Avg FCF208,334,700.00
Growth Rate5.33%
Growth Multiple9.13
Intrinsic Value57.67
Live Price16.24
Upside / Downside 255.10%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price16.24
Upside / Downside —

Graham Number

EPS (TTM)2.53
Tangible Book / Share71.72
Graham Number63.89
Live Price16.24
Upside / Downside 293.43%

Median Price-to-Sales Value

Revenue / Share (TTM)16.41
10Y Median PS Ratio2.69
Median PS Value 44.08
Live Price16.24
Price / Median PS 171.41%

Graham Formula Intrinsic Value

EPS (TTM)2.53
Growth Rate3.99%
Growth Multiplier13.66
AAA Bond Yield5.31%
Intrinsic Value 34.49
Live Price16.24
Upside / Downside 112.38%

Lynch Dividend Intrinsic Value

EPS (TTM)2.53
EPS Growth Rate3.99%
Dividend Yield6.59%
P/E Ratio6.43
Intrinsic Value 1.73
Live Price16.24
Upside / Downside -89.36%