95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
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.
Analyze analyst forecasts for the company and compare them with competitors.
210.32M
No peer data available for comparison.
79.78M
No peer data available for comparison.
0.50
No peer data available for comparison.
53.61M
No peer data available for comparison.
98.16M
No peer data available for comparison.
35.47M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
1.64B
Worse than FSM's revenue of 5.88B.
5.02%
Worse than FSM's revenue growth rate of 40.82%.
1.24B
Worse than FSM's ebitda of 1.94B.
75.77%
Better than FSM's ebitda margin of 33.05%.
866.42M
Better than FSM's ebit of 633.29M.
52.79%
Better than FSM's ebit margin of 10.77%.
377.12M
Better than FSM's depreciation of 1.31B.
719.58M
Worse than FSM's total cash of 1.35B.
43.84%
Better than FSM's cash as percentage of revenue of 22.88%.
14.65M
Better than FSM's receivables of 634.23M.
0.89%
Better than FSM's receivables as percentage of revenue of 10.78%.
6.78M
Better than FSM's inventories of 786.62M.
0.41%
Better than FSM's inventories as percentage of revenue of 13.37%.
19.39M
Better than FSM's accounts payable of 661.44M.
1.18%
Better than FSM's payables as percentage of revenue of 11.25%.
-537.45M
Worse than FSM's capital expenditure of -1.74B.
-32.75%
Better than FSM's capex as percentage of revenue of -29.64%.
7.02%
Better than FSM's weighted average cost of capital (wacc) of 11.06%.
7.01%
Better than FSM's cost of equity of 11.12%.
107.31%
Worse than FSM's cost of debt of 14.97%.
0.62
Better than FSM's beta of 1.49.
454.12M
Worse than FSM's diluted shares outstanding of 310.75M.
5.17M
Better than FSM's total debt of 194.01M.
39.34B
Better than FSM's total equity of 1.81B.
39.34B
Better than FSM's total capital of 2.01B.
0.01%
Better than FSM's debt weighting of 9.66%.
99.99%
Better than FSM's equity weighting of 90.34%.
834.86M
Better than FSM's ebiat of 444.85M.
674.43M
Better than FSM's unlevered free cash flow of -208.13M.
2.00%
Equal to FSM's long-term growth rate of 2.00%.
13.69B
Better than FSM's terminal value of -2.34B.
12.24B
Better than FSM's enterprise value of -1.78B.
-813.00M
Better than FSM's net debt of -37.32M.
13.05B
Better than FSM's equity value of -1.74B.
28.74
Better than FSM's equity value per share of -5.61.
