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 Value0.97
Growth Rate14.85%
DCF Multiplier22.12
Intrinsic Value21.55
Live Price31.12
Upside / Downside -30.74%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5.63
Live Price31.12
Upside / Downside -81.91%

DCF — Dividends

Base MetricDividends / Share
Base Value1.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.01
Live Price31.12
Upside / Downside -48.55%

Projected FCF

6Y Avg FCF61,187,948.63
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value21.95
Live Price31.12
Upside / Downside -29.46%

Peter Lynch Fair Value

EPS (TTM)1.70
Growth Rate Used25.00%
PEG1.00
Fair Value42.50
Live Price31.12
Upside / Downside 36.57%

Graham Number

EPS (TTM)1.14
Tangible Book / Share10.33
Graham Number16.28
Live Price31.12
Upside / Downside -47.68%

Median Price-to-Sales Value

Revenue / Share (TTM)14.58
10Y Median PS Ratio2.35
Median PS Value 34.27
Live Price31.12
Price / Median PS 10.11%

Graham Formula Intrinsic Value

EPS (TTM)1.14
Growth Rate8.27%
Growth Multiplier20.75
AAA Bond Yield5.31%
Intrinsic Value 23.58
Live Price31.12
Upside / Downside -24.22%

Lynch Dividend Intrinsic Value

EPS (TTM)1.14
EPS Growth Rate8.27%
Dividend Yield1.26%
P/E Ratio27.38
Intrinsic Value 2.98
Live Price31.12
Upside / Downside -90.44%