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 Value0.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.30
Live Price1.13
Upside / Downside 103.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.70
Live Price1.13
Upside / Downside 139.05%

DCF — Dividends

Base MetricDividends / Share
Base Value0.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3.83
Live Price1.13
Upside / Downside 239.00%

Projected FCF

6Y Avg FCF31,604,267.70
Growth Rate12.01%
Growth Multiple14.35
Intrinsic Value1.77
Live Price1.13
Upside / Downside 57.08%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price1.13
Upside / Downside —

Graham Number

EPS (TTM)0.20
Tangible Book / Share1.32
Graham Number2.44
Live Price1.13
Upside / Downside 115.61%

Median Price-to-Sales Value

Revenue / Share (TTM)2.54
10Y Median PS Ratio1.40
Median PS Value 3.55
Live Price1.13
Price / Median PS 213.95%

Graham Formula Intrinsic Value

EPS (TTM)0.20
Growth Rate3.20%
Growth Multiplier12.35
AAA Bond Yield5.31%
Intrinsic Value 2.49
Live Price1.13
Upside / Downside 120.56%

Lynch Dividend Intrinsic Value

EPS (TTM)0.20
EPS Growth Rate3.20%
Dividend Yield13.75%
P/E Ratio5.60
Intrinsic Value 0.19
Live Price1.13
Upside / Downside -82.95%