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 Value13.21
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value412.77
Live Price24.80
Upside / Downside 1,564.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value17.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value200.01
Live Price24.80
Upside / Downside 706.50%

DCF — Dividends

Base MetricDividends / Share
Base Value15.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value183.44
Live Price24.80
Upside / Downside 639.66%

Projected FCF

6Y Avg FCF31,397,755.73
Growth Rate8.58%
Growth Multiple11.38
Intrinsic Value126.81
Live Price24.80
Upside / Downside 411.32%

Peter Lynch Fair Value

EPS (TTM)13.71
Growth Rate Used19.76%
PEG1.00
Fair Value271.02
Live Price24.80
Upside / Downside 992.82%

Graham Number

EPS (TTM)15.25
Tangible Book / Share23.38
Graham Number89.57
Live Price24.80
Upside / Downside 261.17%

Median Price-to-Sales Value

Revenue / Share (TTM)398.23
10Y Median PS Ratio0.17
Median PS Value 67.89
Live Price24.80
Price / Median PS 173.77%

Graham Formula Intrinsic Value

EPS (TTM)15.25
Growth Rate2.62%
Growth Multiplier11.38
AAA Bond Yield5.31%
Intrinsic Value 173.55
Live Price24.80
Upside / Downside 599.79%

Lynch Dividend Intrinsic Value

EPS (TTM)15.25
EPS Growth Rate2.62%
Dividend Yield10.28%
P/E Ratio1.63
Intrinsic Value 3.25
Live Price24.80
Upside / Downside -86.90%