Definitive Analysis

Financial Statements

Company Industry Sector

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-0.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-4.90
Live Price7.54
Upside / Downside -165.03%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9.76
Live Price7.54
Upside / Downside 29.42%

DCF — Dividends

Base MetricDividends / Share
Base Value3.32
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.31
Live Price7.54
Upside / Downside 408.07%

Projected FCF

6Y Avg FCF6,510,901.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value12.76
Live Price7.54
Upside / Downside 69.24%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price7.54
Upside / Downside —

Graham Number

EPS (TTM)2.90
Tangible Book / Share7.67
Graham Number22.38
Live Price7.54
Upside / Downside 196.76%

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price7.54
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)2.90
Growth Rate-48.69%
Growth Multiplier-73.65
AAA Bond Yield5.31%
Intrinsic Value -213.87
Live Price7.54
Upside / Downside -2,936.52%

Lynch Dividend Intrinsic Value

EPS (TTM)2.90
EPS Growth Rate-48.69%
Dividend Yield10.33%
P/E Ratio2.60
Intrinsic Value -2.35
Live Price7.54
Upside / Downside -131.17%