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 Value1.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value14.19
Live Price11.32
Upside / Downside 25.37%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value0.71
Live Price11.32
Upside / Downside -93.72%

DCF — Dividends

Base MetricDividends / Share
Base Value2.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.56
Live Price11.32
Upside / Downside 143.43%

Projected FCF

6Y Avg FCF8,570,491.79
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value12.13
Live Price11.32
Upside / Downside 7.18%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price11.32
Upside / Downside —

Graham Number

EPS (TTM)1.42
Tangible Book / Share9.04
Graham Number17.00
Live Price11.32
Upside / Downside 50.14%

Median Price-to-Sales Value

Revenue / Share (TTM)1.55
10Y Median PS Ratio10.57
Median PS Value 16.43
Live Price11.32
Price / Median PS 45.18%

Graham Formula Intrinsic Value

EPS (TTM)1.42
Growth Rate-9.98%
Growth Multiplier-9.50
AAA Bond Yield5.31%
Intrinsic Value -13.53
Live Price11.32
Upside / Downside -219.51%

Lynch Dividend Intrinsic Value

EPS (TTM)1.42
EPS Growth Rate-9.98%
Dividend Yield10.08%
P/E Ratio7.95
Intrinsic Value 0.01
Live Price11.32
Upside / Downside -99.90%