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 Value0.16
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.90
Live Price5.63
Upside / Downside -66.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.13
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1.51
Live Price5.63
Upside / Downside -73.09%

DCF — Dividends

Base MetricDividends / Share
Base Value0.29
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.37
Live Price5.63
Upside / Downside -40.23%

Projected FCF

6Y Avg FCF28,626,253.55
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value2.55
Live Price5.63
Upside / Downside -54.64%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price5.63
Upside / Downside —

Graham Number

EPS (TTM)0.17
Tangible Book / Share1.35
Graham Number2.27
Live Price5.63
Upside / Downside -59.68%

Median Price-to-Sales Value

Revenue / Share (TTM)0.17
10Y Median PS Ratio37.97
Median PS Value 6.41
Live Price5.63
Price / Median PS 13.85%

Graham Formula Intrinsic Value

EPS (TTM)0.17
Growth Rate-1.38%
Growth Multiplier4.76
AAA Bond Yield5.31%
Intrinsic Value 0.82
Live Price5.63
Upside / Downside -85.41%

Lynch Dividend Intrinsic Value

EPS (TTM)0.17
EPS Growth Rate-1.38%
Dividend Yield2.49%
P/E Ratio32.59
Intrinsic Value 0.06
Live Price5.63
Upside / Downside -98.89%