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-1.59
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-18.40
Live Price8.05
Upside / Downside -328.55%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.40
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4.57
Live Price8.05
Upside / Downside -43.19%

DCF — Dividends

Base MetricDividends / Share
Base Value2.12
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.46
Live Price8.05
Upside / Downside 203.89%

Projected FCF

6Y Avg FCF5,069,088.12
Growth Rate6.73%
Growth Multiple10.04
Intrinsic Value9.25
Live Price8.05
Upside / Downside 14.87%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price8.05
Upside / Downside —

Graham Number

EPS (TTM)1.62
Tangible Book / Share7.35
Graham Number16.36
Live Price8.05
Upside / Downside 103.28%

Median Price-to-Sales Value

Revenue / Share (TTM)—
10Y Median PS Ratio—
Median PS Value —
Live Price8.05
Price / Median PS —

Graham Formula Intrinsic Value

EPS (TTM)1.62
Growth Rate9.35%
Growth Multiplier22.54
AAA Bond Yield5.31%
Intrinsic Value 36.48
Live Price8.05
Upside / Downside 353.22%

Lynch Dividend Intrinsic Value

EPS (TTM)1.62
EPS Growth Rate9.35%
Dividend Yield8.74%
P/E Ratio4.97
Intrinsic Value 1.48
Live Price8.05
Upside / Downside -81.57%