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 Value2.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value30.07
Live Price2.90
Upside / Downside 936.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.27
Live Price2.90
Upside / Downside 357.58%

DCF — Dividends

Base MetricDividends / Share
Base Value0.23
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2.67
Live Price2.90
Upside / Downside -7.97%

Projected FCF

6Y Avg FCF7,170,304.03
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value6.71
Live Price2.90
Upside / Downside 131.54%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2.90
Upside / Downside —

Graham Number

EPS (TTM)0.24
Tangible Book / Share5.07
Graham Number5.23
Live Price2.90
Upside / Downside 80.45%

Median Price-to-Sales Value

Revenue / Share (TTM)9.87
10Y Median PS Ratio0.26
Median PS Value 2.55
Live Price2.90
Price / Median PS -11.91%

Graham Formula Intrinsic Value

EPS (TTM)0.24
Growth Rate0.32%
Growth Multiplier7.57
AAA Bond Yield5.31%
Intrinsic Value 1.83
Live Price2.90
Upside / Downside -36.75%

Lynch Dividend Intrinsic Value

EPS (TTM)0.24
EPS Growth Rate0.32%
Dividend Yield0.67%
P/E Ratio11.97
Intrinsic Value 0.03
Live Price2.90
Upside / Downside -99.01%