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 Value0.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.29
Live Price6.34
Upside / Downside 62.25%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.66
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7.59
Live Price6.34
Upside / Downside 19.67%

DCF — Dividends

Base MetricDividends / Share
Base Value0.92
Growth Rate12.30%
DCF Multiplier18.66
Intrinsic Value17.15
Live Price6.34
Upside / Downside 170.47%

Projected FCF

6Y Avg FCF10,299,891.20
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value8.82
Live Price6.34
Upside / Downside 39.09%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price6.34
Upside / Downside —

Graham Number

EPS (TTM)0.87
Tangible Book / Share2.49
Graham Number6.98
Live Price6.34
Upside / Downside 10.08%

Median Price-to-Sales Value

Revenue / Share (TTM)18.13
10Y Median PS Ratio0.46
Median PS Value 8.33
Live Price6.34
Price / Median PS 31.44%

Graham Formula Intrinsic Value

EPS (TTM)0.87
Growth Rate2.02%
Growth Multiplier10.38
AAA Bond Yield5.31%
Intrinsic Value 8.99
Live Price6.34
Upside / Downside 41.78%

Lynch Dividend Intrinsic Value

EPS (TTM)0.87
EPS Growth Rate2.02%
Dividend Yield2.55%
P/E Ratio7.32
Intrinsic Value 0.29
Live Price6.34
Upside / Downside -95.42%