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 Value2.33
Growth Rate15.31%
DCF Multiplier22.81
Intrinsic Value53.23
Live Price10.08
Upside / Downside 428.10%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.48
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28.60
Live Price10.08
Upside / Downside 183.77%

DCF — Dividends

Base MetricDividends / Share
Base Value2.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.23
Live Price10.08
Upside / Downside 189.97%

Projected FCF

6Y Avg FCF57,226,964.28
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value21.98
Live Price10.08
Upside / Downside 118.07%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.08
Upside / Downside —

Graham Number

EPS (TTM)1.63
Tangible Book / Share8.46
Graham Number17.62
Live Price10.08
Upside / Downside 74.78%

Median Price-to-Sales Value

Revenue / Share (TTM)1.75
10Y Median PS Ratio12.42
Median PS Value 21.79
Live Price10.08
Price / Median PS 116.15%

Graham Formula Intrinsic Value

EPS (TTM)1.63
Growth Rate-5.37%
Growth Multiplier-1.85
AAA Bond Yield5.31%
Intrinsic Value -3.02
Live Price10.08
Upside / Downside -130.00%

Lynch Dividend Intrinsic Value

EPS (TTM)1.63
EPS Growth Rate-5.37%
Dividend Yield10.93%
P/E Ratio6.17
Intrinsic Value 0.56
Live Price10.08
Upside / Downside -94.48%