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 Value-6.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-72.95
Live Price8.50
Upside / Downside -958.24%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.67
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.29
Live Price8.50
Upside / Downside 126.93%

DCF — Dividends

Base MetricDividends / Share
Base Value4.00
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value46.20
Live Price8.50
Upside / Downside 443.48%

Projected FCF

6Y Avg FCF38,610,891.99
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value10.98
Live Price8.50
Upside / Downside 29.16%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.50
Upside / Downside —

Graham Number

EPS (TTM)3.97
Tangible Book / Share8.85
Graham Number28.12
Live Price8.50
Upside / Downside 230.82%

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price8.50
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)3.97
Growth Rate-7.40%
Growth Multiplier-5.22
AAA Bond Yield5.31%
Intrinsic Value -20.70
Live Price8.50
Upside / Downside -343.59%

Lynch Dividend Intrinsic Value

EPS (TTM)3.97
EPS Growth Rate-7.40%
Dividend Yield6.26%
P/E Ratio2.14
Intrinsic Value -0.09
Live Price8.50
Upside / Downside -101.10%