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 Value0.56
Growth Rate11.97%
DCF Multiplier18.25
Intrinsic Value10.22
Live Price2.69
Upside / Downside 280.07%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.82
Growth Rate15.90%
DCF Multiplier23.73
Intrinsic Value19.41
Live Price2.69
Upside / Downside 621.72%

DCF — Dividends

Base MetricDividends / Share
Base Value0.96
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value30.01
Live Price2.69
Upside / Downside 1,015.69%

Projected FCF

6Y Avg FCF292,445,386.56
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value10.11
Live Price2.69
Upside / Downside 275.66%

Peter Lynch Fair Value

EPS (TTM)0.56
Growth Rate Used11.77%
PEG1.00
Fair Value6.56
Live Price2.69
Upside / Downside 143.69%

Graham Number

EPS (TTM)0.56
Tangible Book / Share2.94
Graham Number6.08
Live Price2.69
Upside / Downside 126.12%

Median Price-to-Sales Value

Revenue / Share (TTM)4.02
10Y Median PS Ratio3.25
Median PS Value 13.08
Live Price2.69
Price / Median PS 386.34%

Graham Formula Intrinsic Value

EPS (TTM)0.56
Growth Rate11.22%
Growth Multiplier25.64
AAA Bond Yield5.31%
Intrinsic Value 14.34
Live Price2.69
Upside / Downside 433.23%

Lynch Dividend Intrinsic Value

EPS (TTM)0.56
EPS Growth Rate11.22%
Dividend Yield17.50%
P/E Ratio4.81
Intrinsic Value 0.79
Live Price2.69
Upside / Downside -70.61%