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 Value0.92
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.58
Live Price9.34
Upside / Downside 13.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.10
Live Price9.34
Upside / Downside 18.87%

DCF — Dividends

Base MetricDividends / Share
Base Value1.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.25
Live Price9.34
Upside / Downside 84.65%

Projected FCF

6Y Avg FCF36,203,941.20
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value8.88
Live Price9.34
Upside / Downside -4.96%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price9.34
Upside / Downside —

Graham Number

EPS (TTM)0.91
Tangible Book / Share4.18
Graham Number9.26
Live Price9.34
Upside / Downside -0.90%

Median Price-to-Sales Value

Revenue / Share (TTM)9.47
10Y Median PS Ratio2.44
Median PS Value 23.11
Live Price9.34
Price / Median PS 147.40%

Graham Formula Intrinsic Value

EPS (TTM)0.91
Growth Rate2.45%
Growth Multiplier11.10
AAA Bond Yield5.31%
Intrinsic Value 10.09
Live Price9.34
Upside / Downside 8.08%

Lynch Dividend Intrinsic Value

EPS (TTM)0.91
EPS Growth Rate2.45%
Dividend Yield7.48%
P/E Ratio10.27
Intrinsic Value 0.93
Live Price9.34
Upside / Downside -90.04%