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 Value2.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value32.07
Live Price13.73
Upside / Downside 133.61%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25.23
Live Price13.73
Upside / Downside 83.75%

DCF — Dividends

Base MetricDividends / Share
Base Value3.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value44.87
Live Price13.73
Upside / Downside 226.81%

Projected FCF

6Y Avg FCF12,941,972.65
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value37.90
Live Price13.73
Upside / Downside 176.07%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price13.73
Upside / Downside —

Graham Number

EPS (TTM)2.39
Tangible Book / Share14.32
Graham Number27.75
Live Price13.73
Upside / Downside 102.10%

Median Price-to-Sales Value

Revenue / Share (TTM)3.29
10Y Median PS Ratio9.65
Median PS Value 31.75
Live Price13.73
Price / Median PS 131.28%

Graham Formula Intrinsic Value

EPS (TTM)2.39
Growth Rate-12.02%
Growth Multiplier-12.88
AAA Bond Yield5.31%
Intrinsic Value -30.82
Live Price13.73
Upside / Downside -324.44%

Lynch Dividend Intrinsic Value

EPS (TTM)2.39
EPS Growth Rate-12.02%
Dividend Yield13.07%
P/E Ratio5.74
Intrinsic Value 0.14
Live Price13.73
Upside / Downside -98.97%