10.50 - 11.12
3.81 - 12.83
1.80M / 1.61M (Avg.)
158.14 | 0.07
Analyze DCF forecasts for the company and compare them with competitors.
138.47M
Worse than FNV's revenue of 1.32B.
4585.50%
Better than FNV's revenue growth rate of 1.21%.
73.10M
Worse than FNV's ebitda of 1.11B.
52.79%
Worse than FNV's ebitda margin of 84.13%.
62.19M
Worse than FNV's ebit of 832.04M.
44.91%
Worse than FNV's ebit margin of 63.24%.
10.91M
Better than FNV's depreciation of 274.86M.
68.99M
Worse than FNV's total cash of 1.20B.
49.83%
Worse than FNV's cash as percentage of revenue of 90.94%.
6.47M
Better than FNV's receivables of 135.70M.
4.67%
Better than FNV's receivables as percentage of revenue of 10.31%.
16.08M
Worse than FNV's inventories of 100.00K.
11.61%
Worse than FNV's inventories as percentage of revenue of 0.01%.
4.81M
Better than FNV's accounts payable of 7.00M.
3.47%
Worse than FNV's payables as percentage of revenue of 0.53%.
-12.88M
Worse than FNV's capital expenditure of -141.50M.
-9.30%
Worse than FNV's capex as percentage of revenue of -10.75%.
9.15%
Worse than FNV's weighted average cost of capital (wacc) of 7.68%.
9.08%
Worse than FNV's cost of equity of 7.67%.
293.12%
Worse than FNV's cost of debt of 51.14%.
1.06
Worse than FNV's beta of 0.69.
333.90M
Worse than FNV's diluted shares outstanding of 192.00M.
1.56M
Better than FNV's total debt of 5.67M.
3.49B
Worse than FNV's total equity of 22.18B.
3.49B
Worse than FNV's total capital of 22.19B.
0.04%
Worse than FNV's debt weighting of 0.03%.
99.96%
Worse than FNV's equity weighting of 99.97%.
36.30M
Worse than FNV's ebiat of 699.21M.
31.48M
Worse than FNV's unlevered free cash flow of 815.57M.
2.00%
Equal to FNV's long-term growth rate of 2.00%.
205.99M
Worse than FNV's terminal value of 6.29B.
73.60M
Worse than FNV's enterprise value of 5.48B.
-113.70M
Worse than FNV's net debt of -1.42B.
187.30M
Worse than FNV's equity value of 6.90B.
0.56
Worse than FNV's equity value per share of 35.96.
Analyze analyst forecasts for the company and compare them with competitors.
1.04B
Worse than FNV's estimated revenue of 1.68B.
287.55M
Worse than FNV's estimated ebitda of 1.05B.
1.42
Worse than FNV's estimated eps of 4.99.
473.02M
Worse than FNV's estimated net income of 970.70M.
220.72M
Worse than FNV's estimated ebit of 672.99M.
732.09M
Worse than FNV's estimated sg&a expense of 43.64M.
View analysts' price targets and recommendations, and compare them with competitors.
$4.18
Analysts expect the stock price to decrease by 62.24%.
Buy
Positive consensus among analysts.
