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 Value0.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.01
Live Price9.95
Upside / Downside -9.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.10
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-1.18
Live Price9.95
Upside / Downside -111.85%

DCF — Dividends

Base MetricDividends / Share
Base Value1.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.18
Live Price9.95
Upside / Downside 52.52%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price9.95
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price9.95
Upside / Downside —

Graham Number

EPS (TTM)1.42
Tangible Book / Share11.08
Graham Number18.82
Live Price9.95
Upside / Downside 89.13%

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price9.95
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)1.42
Growth Rate0.89%
Growth Multiplier8.51
AAA Bond Yield5.31%
Intrinsic Value 12.09
Live Price9.95
Upside / Downside 21.51%

Lynch Dividend Intrinsic Value

EPS (TTM)1.42
EPS Growth Rate0.89%
Dividend Yield0.73%
P/E Ratio7.01
Intrinsic Value 0.16
Live Price9.95
Upside / Downside -98.38%