95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.02B
Worse than FNV's revenue of 1.22B.
-4.60%
Better than FNV's revenue growth rate of -7.35%.
755.19M
Better than FNV's ebitda of -91.00M.
74.33%
Better than FNV's ebitda margin of -7.47%.
539.26M
Better than FNV's ebit of -369.11M.
53.07%
Better than FNV's ebit margin of -30.28%.
215.93M
Better than FNV's depreciation of 278.11M.
546.53M
Worse than FNV's total cash of 1.42B.
53.79%
Worse than FNV's cash as percentage of revenue of 116.64%.
16.01M
Better than FNV's receivables of 111.00M.
1.58%
Better than FNV's receivables as percentage of revenue of 9.11%.
1.37M
Worse than FNV's inventories of 500.00K.
0.14%
Worse than FNV's inventories as percentage of revenue of 0.04%.
13.46M
Worse than FNV's accounts payable of 5.50M.
1.32%
Worse than FNV's payables as percentage of revenue of 0.45%.
-675.87M
Better than FNV's capital expenditure of -531.17M.
-66.52%
Better than FNV's capex as percentage of revenue of -43.57%.
7.76%
Worse than FNV's weighted average cost of capital (wacc) of 7.68%.
7.74%
Worse than FNV's cost of equity of 7.67%.
88.46%
Worse than FNV's cost of debt of 51.14%.
0.71
Worse than FNV's beta of 0.69.
453.46M
Worse than FNV's diluted shares outstanding of 192.00M.
6.23M
Worse than FNV's total debt of 5.67M.
25.95B
Better than FNV's total equity of 22.18B.
25.95B
Better than FNV's total capital of 22.19B.
0.02%
Better than FNV's debt weighting of 0.03%.
99.98%
Better than FNV's equity weighting of 99.97%.
537.85M
Better than FNV's ebiat of -472.69M.
81.10M
Better than FNV's unlevered free cash flow of -702.94M.
2.00%
Equal to FNV's long-term growth rate of 2.00%.
10.89B
Better than FNV's terminal value of 6.29B.
9.71B
Better than FNV's enterprise value of 5.48B.
-540.30M
Worse than FNV's net debt of -1.42B.
10.25B
Better than FNV's equity value of 6.90B.
22.61
Worse than FNV's equity value per share of 35.96.
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
Better than FNV's estimated revenue of 1.48B.
1.15B
Better than FNV's estimated ebitda of 922.06M.
1.90
Worse than FNV's estimated eps of 4.45.
807.02M
Worse than FNV's estimated net income of 857.99M.
758.24M
Better than FNV's estimated ebit of 591.57M.
89.28M
Worse than FNV's estimated sg&a expense of 38.36M.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to FNV's downside of 12.47%.
Buy
Better than FNV's analyst recommendation of Hold.
