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 Value1.49
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value46.57
Live Price7.70
Upside / Downside 504.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.25
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.84
Live Price7.70
Upside / Downside -63.12%

DCF — Dividends

Base MetricDividends / Share
Base Value2.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.87
Live Price7.70
Upside / Downside 300.87%

Projected FCF

6Y Avg FCF14,005,680.97
Growth Rate7.00%
Growth Multiple10.22
Intrinsic Value12.45
Live Price7.70
Upside / Downside 61.71%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price7.70
Upside / Downside —

Graham Number

EPS (TTM)2.00
Tangible Book / Share5.00
Graham Number15.01
Live Price7.70
Upside / Downside 94.89%

Median Price-to-Sales Value

Revenue / Share (TTM)1.53
10Y Median PS Ratio7.68
Median PS Value 11.72
Live Price7.70
Price / Median PS 52.25%

Graham Formula Intrinsic Value

EPS (TTM)2.00
Growth Rate-13.67%
Growth Multiplier-15.60
AAA Bond Yield5.31%
Intrinsic Value -31.23
Live Price7.70
Upside / Downside -505.62%

Lynch Dividend Intrinsic Value

EPS (TTM)2.00
EPS Growth Rate-13.67%
Dividend Yield11.99%
P/E Ratio3.85
Intrinsic Value -0.12
Live Price7.70
Upside / Downside -101.62%