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 Value2.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value27.38
Live Price17.47
Upside / Downside 56.71%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value16.08
Live Price17.47
Upside / Downside -7.95%

DCF — Dividends

Base MetricDividends / Share
Base Value2.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.61
Live Price17.47
Upside / Downside 75.20%

Projected FCF

6Y Avg FCF4,302,038.96
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value16.78
Live Price17.47
Upside / Downside -3.93%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price17.47
Upside / Downside —

Graham Number

EPS (TTM)1.69
Tangible Book / Share17.97
Graham Number26.14
Live Price17.47
Upside / Downside 49.64%

Median Price-to-Sales Value

Revenue / Share (TTM)1.68
10Y Median PS Ratio20.22
Median PS Value 33.99
Live Price17.47
Price / Median PS 94.56%

Graham Formula Intrinsic Value

EPS (TTM)1.69
Growth Rate-4.34%
Growth Multiplier-0.15
AAA Bond Yield5.31%
Intrinsic Value -0.26
Live Price17.47
Upside / Downside -101.47%

Lynch Dividend Intrinsic Value

EPS (TTM)1.69
EPS Growth Rate-4.34%
Dividend Yield6.74%
P/E Ratio10.36
Intrinsic Value 0.42
Live Price17.47
Upside / Downside -97.61%