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 Value0.83
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value25.84
Live Price1.54
Upside / Downside 1,578.16%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.96
Live Price1.54
Upside / Downside 92.09%

DCF — Dividends

Base MetricDividends / Share
Base Value0.25
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value7.79
Live Price1.54
Upside / Downside 405.80%

Projected FCF

6Y Avg FCF259,932,260.70
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value8.82
Live Price1.54
Upside / Downside 472.62%

Peter Lynch Fair Value

EPS (TTM)0.16
Growth Rate Used25.00%
PEG1.00
Fair Value3.89
Live Price1.54
Upside / Downside 152.27%

Graham Number

EPS (TTM)0.15
Tangible Book / Share1.56
Graham Number2.29
Live Price1.54
Upside / Downside 48.89%

Median Price-to-Sales Value

Revenue / Share (TTM)3.06
10Y Median PS Ratio1.76
Median PS Value 5.39
Live Price1.54
Price / Median PS 249.83%

Graham Formula Intrinsic Value

EPS (TTM)0.15
Growth Rate23.13%
Growth Multiplier45.37
AAA Bond Yield5.31%
Intrinsic Value 6.98
Live Price1.54
Upside / Downside 353.41%

Lynch Dividend Intrinsic Value

EPS (TTM)0.15
EPS Growth Rate23.13%
Dividend Yield7.44%
P/E Ratio10.01
Intrinsic Value 0.48
Live Price1.54
Upside / Downside -68.72%