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-0.59
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-18.29
Live Price2.54
Upside / Downside -819.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.50
Live Price2.54
Upside / Downside 234.76%

DCF — Dividends

Base MetricDividends / Share
Base Value0.87
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value27.23
Live Price2.54
Upside / Downside 972.06%

Projected FCF

6Y Avg FCF110,572,972.77
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value5.90
Live Price2.54
Upside / Downside 132.32%

Peter Lynch Fair Value

EPS (TTM)0.62
Growth Rate Used21.58%
PEG1.00
Fair Value13.38
Live Price2.54
Upside / Downside 426.71%

Graham Number

EPS (TTM)0.61
Tangible Book / Share2.73
Graham Number6.12
Live Price2.54
Upside / Downside 141.02%

Median Price-to-Sales Value

Revenue / Share (TTM)3.11
10Y Median PS Ratio2.15
Median PS Value 6.69
Live Price2.54
Price / Median PS 163.19%

Graham Formula Intrinsic Value

EPS (TTM)0.61
Growth Rate11.82%
Growth Multiplier26.64
AAA Bond Yield5.31%
Intrinsic Value 16.28
Live Price2.54
Upside / Downside 540.84%

Lynch Dividend Intrinsic Value

EPS (TTM)0.61
EPS Growth Rate11.82%
Dividend Yield13.26%
P/E Ratio4.16
Intrinsic Value 0.66
Live Price2.54
Upside / Downside -74.21%