95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.07B
Better than FSM's revenue of 681.49M.
-11.37%
Worse than FSM's revenue growth rate of 13.61%.
746.15M
Better than FSM's ebitda of 59.17M.
70.06%
Better than FSM's ebitda margin of 8.68%.
521.87M
Better than FSM's ebit of -109.07M.
49.00%
Better than FSM's ebit margin of -16.00%.
224.29M
Worse than FSM's depreciation of 168.23M.
696.09M
Better than FSM's total cash of 80.57M.
65.36%
Better than FSM's cash as percentage of revenue of 11.82%.
9.16M
Better than FSM's receivables of 23.98M.
0.86%
Better than FSM's receivables as percentage of revenue of 3.52%.
10.53M
Better than FSM's inventories of 92.03M.
0.99%
Better than FSM's inventories as percentage of revenue of 13.50%.
12.57M
Better than FSM's accounts payable of 72.57M.
1.18%
Better than FSM's payables as percentage of revenue of 10.65%.
-21.67M
Worse than FSM's capital expenditure of -251.24M.
-2.03%
Worse than FSM's capex as percentage of revenue of -36.87%.
7.76%
Better than FSM's weighted average cost of capital (wacc) of 11.47%.
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%.
521.47M
Better than FSM's ebiat of -118.48M.
722.95M
Better than FSM's unlevered free cash flow of -215.92M.
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 -6.21B.
-540.30M
Better than FSM's net debt of 136.10M.
10.25B
Better than FSM's equity value of -6.35B.
22.61
Better than FSM's equity value per share of -21.52.
Analyze analyst forecasts for the company and compare them with competitors.
883.94M
Better than FSM's estimated revenue of 206.42M.
613.55M
Better than FSM's estimated ebitda of 85.50M.
0.60
Better than FSM's estimated eps of 0.15.
271.99M
Better than FSM's estimated net income of 45.27M.
405.25M
Better than FSM's estimated ebit of 40.96M.
47.78M
Worse than FSM's estimated sg&a expense of 19.79M.
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.