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 Value1.33
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.38
Live Price24.97
Upside / Downside -38.42%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value1.69
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value19.49
Live Price24.97
Upside / Downside -21.95%

DCF — Dividends

Base MetricDividends / Share
Base Value1.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value15.79
Live Price24.97
Upside / Downside -36.76%

Projected FCF

6Y Avg FCF11,278,733.60
Growth Rate4.86%
Growth Multiple8.85
Intrinsic Value22.51
Live Price24.97
Upside / Downside -9.85%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price24.97
Upside / Downside —

Graham Number

EPS (TTM)1.26
Tangible Book / Share12.36
Graham Number18.72
Live Price24.97
Upside / Downside -25.03%

Median Price-to-Sales Value

Revenue / Share (TTM)4.49
10Y Median PS Ratio2.19
Median PS Value 9.85
Live Price24.97
Price / Median PS -60.54%

Graham Formula Intrinsic Value

EPS (TTM)1.26
Growth Rate-0.35%
Growth Multiplier6.46
AAA Bond Yield5.31%
Intrinsic Value 8.14
Live Price24.97
Upside / Downside -67.39%

Lynch Dividend Intrinsic Value

EPS (TTM)1.26
EPS Growth Rate-0.35%
Dividend Yield1.07%
P/E Ratio19.82
Intrinsic Value 0.18
Live Price24.97
Upside / Downside -99.28%