95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
Better than FSM's estimated revenue of 956.35M.
1.15B
Better than FSM's estimated ebitda of 300.74M.
1.90
Better than FSM's estimated eps of 0.76.
807.02M
Better than FSM's estimated net income of 223.37M.
758.24M
Better than FSM's estimated ebit of 95.02M.
89.28M
Better than FSM's estimated sg&a expense of 92.48M.
Analyze DCF forecasts for the company and compare them with competitors.
1.13B
Worse than FSM's revenue of 1.57B.
5.23%
Worse than FSM's revenue growth rate of 36.42%.
782.45M
Better than FSM's ebitda of 493.04M.
69.55%
Better than FSM's ebitda margin of 31.45%.
517.32M
Better than FSM's ebit of 155.78M.
45.98%
Better than FSM's ebit margin of 9.94%.
265.13M
Better than FSM's depreciation of 337.26M.
377.15M
Worse than FSM's total cash of 392.12M.
33.52%
Better than FSM's cash as percentage of revenue of 25.01%.
10.09M
Better than FSM's receivables of 199.59M.
0.90%
Better than FSM's receivables as percentage of revenue of 12.73%.
15.49M
Better than FSM's inventories of 187.62M.
1.38%
Better than FSM's inventories as percentage of revenue of 11.97%.
14.00M
Better than FSM's accounts payable of 199.35M.
1.24%
Better than FSM's payables as percentage of revenue of 12.71%.
-253.96M
Worse than FSM's capital expenditure of -677.88M.
-22.57%
Worse than FSM's capex as percentage of revenue of -43.24%.
7.76%
Better than FSM's weighted average cost of capital (wacc) of 11.02%.
7.74%
Better than FSM's cost of equity of 12.10%.
88.46%
Worse than FSM's cost of debt of 8.38%.
0.71
Better than FSM's beta of 1.63.
453.46M
Worse than FSM's diluted shares outstanding of 295.07M.
6.23M
Better than FSM's total debt of 264.25M.
25.95B
Better than FSM's total equity of 1.28B.
25.95B
Better than FSM's total capital of 1.54B.
0.02%
Better than FSM's debt weighting of 17.14%.
99.98%
Better than FSM's equity weighting of 82.86%.
516.97M
Better than FSM's ebiat of 107.38M.
527.56M
Better than FSM's unlevered free cash flow of -283.39M.
2.00%
Equal to FSM's long-term growth rate of 2.00%.
10.89B
Better than FSM's terminal value of -8.14B.
9.71B
Better than FSM's enterprise value of -6.31B.
-540.30M
Better than FSM's net debt of 136.10M.
10.25B
Better than FSM's equity value of -6.44B.
22.61
Better than FSM's equity value per share of -21.84.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to FSM's downside of 13.79%.
Buy
Equal to FSM's analyst recommendation of Buy.
