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 Value0.79
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value24.54
Live Price39.14
Upside / Downside -37.29%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.38
Growth Rate12.83%
DCF Multiplier19.32
Intrinsic Value26.67
Live Price39.14
Upside / Downside -31.85%

DCF — Dividends

Base MetricDividends / Share
Base Value0.95
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.99
Live Price39.14
Upside / Downside -71.91%

Projected FCF

6Y Avg FCF345,705,688.07
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value20.72
Live Price39.14
Upside / Downside -47.07%

Peter Lynch Fair Value

EPS (TTM)0.85
Growth Rate Used11.98%
PEG1.00
Fair Value10.18
Live Price39.14
Upside / Downside -73.98%

Graham Number

EPS (TTM)0.81
Tangible Book / Share—
Graham Number—
Live Price39.14
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)4.38
10Y Median PS Ratio12.65
Median PS Value 55.40
Live Price39.14
Price / Median PS 41.54%

Graham Formula Intrinsic Value

EPS (TTM)0.81
Growth Rate6.84%
Growth Multiplier18.39
AAA Bond Yield5.31%
Intrinsic Value 14.85
Live Price39.14
Upside / Downside -62.05%

Lynch Dividend Intrinsic Value

EPS (TTM)0.81
EPS Growth Rate6.84%
Dividend Yield0.63%
P/E Ratio48.44
Intrinsic Value 2.93
Live Price39.14
Upside / Downside -92.52%