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 Value1.32
Growth Rate13.55%
DCF Multiplier20.28
Intrinsic Value26.77
Live Price18.91
Upside / Downside 41.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12.02
Live Price18.91
Upside / Downside -36.45%

DCF — Dividends

Base MetricDividends / Share
Base Value2.78
Growth Rate17.39%
DCF Multiplier26.22
Intrinsic Value72.93
Live Price18.91
Upside / Downside 285.64%

Projected FCF

6Y Avg FCF-277,537,885.26
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-0.77
Live Price18.91
Upside / Downside -104.07%

Peter Lynch Fair Value

EPS (TTM)1.84
Growth Rate Used18.36%
PEG1.00
Fair Value33.78
Live Price18.91
Upside / Downside 78.61%

Graham Number

EPS (TTM)1.78
Tangible Book / Share13.69
Graham Number23.41
Live Price18.91
Upside / Downside 23.82%

Median Price-to-Sales Value

Revenue / Share (TTM)112.34
10Y Median PS Ratio0.38
Median PS Value 42.42
Live Price18.91
Price / Median PS 124.32%

Graham Formula Intrinsic Value

EPS (TTM)1.78
Growth Rate12.87%
Growth Multiplier28.37
AAA Bond Yield5.31%
Intrinsic Value 50.37
Live Price18.91
Upside / Downside 166.36%

Lynch Dividend Intrinsic Value

EPS (TTM)1.78
EPS Growth Rate12.87%
Dividend Yield6.49%
P/E Ratio10.65
Intrinsic Value 3.70
Live Price18.91
Upside / Downside -80.41%