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 Value4.80
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value149.89
Live Price15.30
Upside / Downside 879.68%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.78
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value55.60
Live Price15.30
Upside / Downside 263.38%

DCF — Dividends

Base MetricDividends / Share
Base Value6.48
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value202.35
Live Price15.30
Upside / Downside 1,222.54%

Projected FCF

6Y Avg FCF30,089,299.65
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value24.23
Live Price15.30
Upside / Downside 58.39%

Peter Lynch Fair Value

EPS (TTM)4.15
Growth Rate Used25.00%
PEG1.00
Fair Value103.71
Live Price15.30
Upside / Downside 577.81%

Graham Number

EPS (TTM)4.14
Tangible Book / Share10.41
Graham Number31.14
Live Price15.30
Upside / Downside 103.53%

Median Price-to-Sales Value

Revenue / Share (TTM)3.81
10Y Median PS Ratio8.38
Median PS Value 31.97
Live Price15.30
Price / Median PS 108.97%

Graham Formula Intrinsic Value

EPS (TTM)4.14
Growth Rate10.65%
Growth Multiplier24.69
AAA Bond Yield5.31%
Intrinsic Value 102.17
Live Price15.30
Upside / Downside 567.80%

Lynch Dividend Intrinsic Value

EPS (TTM)4.14
EPS Growth Rate10.65%
Dividend Yield18.66%
P/E Ratio3.70
Intrinsic Value 4.61
Live Price15.30
Upside / Downside -69.85%