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 Value0.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value11.35
Live Price10.85
Upside / Downside 4.63%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.45
Growth Rate11.92%
DCF Multiplier18.19
Intrinsic Value62.76
Live Price10.85
Upside / Downside 478.40%

DCF — Dividends

Base MetricDividends / Share
Base Value3.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value37.66
Live Price10.85
Upside / Downside 247.11%

Projected FCF

6Y Avg FCF13,461,760.01
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value27.58
Live Price10.85
Upside / Downside 154.18%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price10.85
Upside / Downside —

Graham Number

EPS (TTM)1.86
Tangible Book / Share15.46
Graham Number25.43
Live Price10.85
Upside / Downside 134.42%

Median Price-to-Sales Value

Revenue / Share (TTM)4.19
10Y Median PS Ratio6.20
Median PS Value 26.00
Live Price10.85
Price / Median PS 139.61%

Graham Formula Intrinsic Value

EPS (TTM)1.86
Growth Rate-1.59%
Growth Multiplier4.40
AAA Bond Yield5.31%
Intrinsic Value 8.17
Live Price10.85
Upside / Downside -24.69%

Lynch Dividend Intrinsic Value

EPS (TTM)1.86
EPS Growth Rate-1.59%
Dividend Yield15.12%
P/E Ratio5.85
Intrinsic Value 1.46
Live Price10.85
Upside / Downside -86.51%