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 Value2.83
Growth Rate14.42%
DCF Multiplier21.49
Intrinsic Value60.76
Live Price37.16
Upside / Downside 63.52%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-1.88
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-21.72
Live Price37.16
Upside / Downside -158.46%

DCF — Dividends

Base MetricDividends / Share
Base Value5.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value63.65
Live Price37.16
Upside / Downside 71.28%

Projected FCF

6Y Avg FCF293,075,272.27
Growth Rate14.20%
Growth Multiple16.64
Intrinsic Value45.20
Live Price37.16
Upside / Downside 21.64%

Peter Lynch Fair Value

EPS (TTM)3.48
Growth Rate Used11.68%
PEG1.00
Fair Value40.63
Live Price37.16
Upside / Downside 9.35%

Graham Number

EPS (TTM)3.48
Tangible Book / Share7.77
Graham Number24.66
Live Price37.16
Upside / Downside -33.63%

Median Price-to-Sales Value

Revenue / Share (TTM)8.76
10Y Median PS Ratio2.52
Median PS Value 22.10
Live Price37.16
Price / Median PS -40.53%

Graham Formula Intrinsic Value

EPS (TTM)3.48
Growth Rate5.18%
Growth Multiplier15.63
AAA Bond Yield5.31%
Intrinsic Value 54.32
Live Price37.16
Upside / Downside 46.17%

Lynch Dividend Intrinsic Value

EPS (TTM)3.48
EPS Growth Rate5.18%
Dividend Yield6.66%
P/E Ratio10.69
Intrinsic Value 4.42
Live Price37.16
Upside / Downside -88.11%