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 Value5.32
Growth Rate12.17%
DCF Multiplier18.50
Intrinsic Value98.44
Live Price17.47
Upside / Downside 463.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.41
Growth Rate6.04%
DCF Multiplier12.35
Intrinsic Value17.42
Live Price17.47
Upside / Downside -0.28%

DCF — Dividends

Base MetricDividends / Share
Base Value1.75
Growth Rate7.85%
DCF Multiplier13.90
Intrinsic Value24.27
Live Price17.47
Upside / Downside 38.90%

Projected FCF

6Y Avg FCF137,176,668.33
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value34.27
Live Price17.47
Upside / Downside 96.15%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price17.47
Upside / Downside —

Graham Number

EPS (TTM)1.39
Tangible Book / Share11.06
Graham Number18.60
Live Price17.47
Upside / Downside 6.48%

Median Price-to-Sales Value

Revenue / Share (TTM)6.94
10Y Median PS Ratio3.11
Median PS Value 21.58
Live Price17.47
Price / Median PS 23.55%

Graham Formula Intrinsic Value

EPS (TTM)1.39
Growth Rate8.98%
Growth Multiplier21.93
AAA Bond Yield5.31%
Intrinsic Value 30.46
Live Price17.47
Upside / Downside 74.36%

Lynch Dividend Intrinsic Value

EPS (TTM)1.39
EPS Growth Rate8.98%
Dividend Yield3.04%
P/E Ratio12.57
Intrinsic Value 2.11
Live Price17.47
Upside / Downside -87.90%