Creditriskmonitor.com Inc (CRMZ)

Services-Consumer Credit Reporting, Collection Agencies

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.05

Book value / share: $1.01

Formula: √(22.5 × EPS × BVPS)

Graham Number

$1.07

Norm. op. income: $1M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$1.47

Base FCF: $1M (median of recent 5yr)

Growth: 8%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$3.50

EPS: $0.05

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$0.75