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.
999.76M
Worse than FNV's revenue of 2.01B.
41.92%
Better than FNV's revenue growth rate of 10.54%.
276.02M
Worse than FNV's ebitda of 1.23B.
27.61%
Worse than FNV's ebitda margin of 61.15%.
211.87M
Worse than FNV's ebit of 733.97M.
21.19%
Worse than FNV's ebit margin of 36.49%.
271.57M
Better than FNV's depreciation of 496.15M.
674.26M
Worse than FNV's total cash of 1.21B.
67.44%
Better than FNV's cash as percentage of revenue of 60.09%.
427.64M
Worse than FNV's receivables of 198.65M.
42.77%
Worse than FNV's receivables as percentage of revenue of 9.88%.
464.86M
Worse than FNV's inventories of 2.64M.
46.50%
Worse than FNV's inventories as percentage of revenue of 0.13%.
421.67M
Worse than FNV's accounts payable of 11.21M.
42.18%
Worse than FNV's payables as percentage of revenue of 0.56%.
-253.19M
Worse than FNV's capital expenditure of -789.39M.
-25.33%
Worse than FNV's capex as percentage of revenue of -39.24%.
9.16%
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%.
130.88M
Worse than FNV's ebiat of 661.20M.
10.18M
Worse than FNV's unlevered free cash flow of 349.85M.
2.00%
Equal to FNV's long-term growth rate of 2.00%.
205.99M
Worse than FNV's terminal value of 6.29B.
73.57M
Worse than FNV's enterprise value of 5.48B.
-113.70M
Worse than FNV's net debt of -1.42B.
187.27M
Worse than FNV's equity value of 6.90B.
0.56
Worse than FNV's equity value per share of 35.96.
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.
Analyze analyst forecasts for the company and compare them with competitors.
961.13M
Worse than FNV's estimated revenue of 1.73B.
265.35M
Worse than FNV's estimated ebitda of 1.08B.
1.38
Worse than FNV's estimated eps of 5.25.
462.20M
Worse than FNV's estimated net income of 859.00M.
203.68M
Worse than FNV's estimated ebit of 694.31M.
675.58M
Worse than FNV's estimated sg&a expense of 45.02M.
