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 Value1.50
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value17.27
Live Price11.07
Upside / Downside 56.00%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.96
Live Price11.07
Upside / Downside 152.59%

DCF — Dividends

Base MetricDividends / Share
Base Value1.99
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value22.94
Live Price11.07
Upside / Downside 107.22%

Projected FCF

6Y Avg FCF-22,591,166.09
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value-0.13
Live Price11.07
Upside / Downside -101.18%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price11.07
Upside / Downside —

Graham Number

EPS (TTM)1.72
Tangible Book / Share5.31
Graham Number14.34
Live Price11.07
Upside / Downside 29.51%

Median Price-to-Sales Value

Revenue / Share (TTM)6.60
10Y Median PS Ratio0.90
Median PS Value 5.94
Live Price11.07
Price / Median PS -46.36%

Graham Formula Intrinsic Value

EPS (TTM)1.72
Growth Rate-15.71%
Growth Multiplier-19.00
AAA Bond Yield5.31%
Intrinsic Value -32.61
Live Price11.07
Upside / Downside -394.58%

Lynch Dividend Intrinsic Value

EPS (TTM)1.72
EPS Growth Rate-15.71%
Dividend Yield4.39%
P/E Ratio6.45
Intrinsic Value -1.22
Live Price11.07
Upside / Downside -111.05%