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 Value1.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.26
Live Price32.48
Upside / Downside -43.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.71
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.72
Live Price32.48
Upside / Downside -39.27%

DCF — Dividends

Base MetricDividends / Share
Base Value2.76
Growth Rate6.44%
DCF Multiplier12.67
Intrinsic Value34.92
Live Price32.48
Upside / Downside 7.51%

Projected FCF

6Y Avg FCF20,459,790.30
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value24.09
Live Price32.48
Upside / Downside -25.84%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price32.48
Upside / Downside —

Graham Number

EPS (TTM)1.59
Tangible Book / Share7.99
Graham Number16.91
Live Price32.48
Upside / Downside -47.94%

Median Price-to-Sales Value

Revenue / Share (TTM)9.91
10Y Median PS Ratio6.73
Median PS Value 66.73
Live Price32.48
Price / Median PS 105.46%

Graham Formula Intrinsic Value

EPS (TTM)1.59
Growth Rate0.22%
Growth Multiplier7.41
AAA Bond Yield5.31%
Intrinsic Value 11.82
Live Price32.48
Upside / Downside -63.62%

Lynch Dividend Intrinsic Value

EPS (TTM)1.59
EPS Growth Rate0.22%
Dividend Yield4.19%
P/E Ratio20.37
Intrinsic Value 1.43
Live Price32.48
Upside / Downside -95.59%