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 Value0.68
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value21.28
Live Price3.23
Upside / Downside 558.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.03
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-0.29
Live Price3.23
Upside / Downside -109.13%

DCF — Dividends

Base MetricDividends / Share
Base Value0.78
Growth Rate11.56%
DCF Multiplier17.76
Intrinsic Value13.81
Live Price3.23
Upside / Downside 327.48%

Projected FCF

6Y Avg FCF-24,729,672.34
Growth Rate7.00%
Growth Multiple10.22
Intrinsic Value1.64
Live Price3.23
Upside / Downside -49.08%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price3.23
Upside / Downside —

Graham Number

EPS (TTM)0.59
Tangible Book / Share3.44
Graham Number6.75
Live Price3.23
Upside / Downside 109.12%

Median Price-to-Sales Value

Revenue / Share (TTM)1.07
10Y Median PS Ratio55.07
Median PS Value 59.20
Live Price3.23
Price / Median PS 1,732.81%

Graham Formula Intrinsic Value

EPS (TTM)0.59
Growth Rate14.41%
Growth Multiplier30.92
AAA Bond Yield5.31%
Intrinsic Value 18.36
Live Price3.23
Upside / Downside 468.45%

Lynch Dividend Intrinsic Value

EPS (TTM)0.59
EPS Growth Rate14.41%
Dividend Yield7.99%
P/E Ratio5.44
Intrinsic Value 0.74
Live Price3.23
Upside / Downside -77.01%