95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
633.80M
Better than FSM's estimated revenue of 156.39M.
439.93M
Better than FSM's estimated ebitda of 64.77M.
0.53
Better than FSM's estimated eps of 0.07.
238.68M
Better than FSM's estimated net income of 21.27M.
290.57M
Better than FSM's estimated ebit of 31.03M.
34.26M
Worse than FSM's estimated sg&a expense of 14.99M.
Analyze DCF forecasts for the company and compare them with competitors.
861.33M
Better than FSM's revenue of 257.19M.
No Data
No DCF data available for this metric in the selected year.
393.64M
Better than FSM's ebitda of 94.20M.
45.70%
Better than FSM's ebitda margin of 36.63%.
128.89M
Better than FSM's ebit of 46.53M.
14.96%
Worse than FSM's ebit margin of 18.09%.
264.74M
Worse than FSM's depreciation of 47.68M.
103.99M
Better than FSM's total cash of 83.40M.
12.07%
Worse than FSM's cash as percentage of revenue of 32.43%.
4.35M
Better than FSM's receivables of 50.26M.
0.51%
Better than FSM's receivables as percentage of revenue of 19.54%.
41.50M
Worse than FSM's inventories of 14.47M.
4.82%
Better than FSM's inventories as percentage of revenue of 5.63%.
11.79M
Better than FSM's accounts payable of 40.97M.
1.37%
Better than FSM's payables as percentage of revenue of 15.93%.
-3.21M
Worse than FSM's capital expenditure of -224.13M.
-0.37%
Worse than FSM's capex as percentage of revenue of -87.15%.
7.76%
Better than FSM's weighted average cost of capital (wacc) of 10.81%.
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%.
144.06M
Better than FSM's ebiat of 25.18M.
371.54M
Better than FSM's unlevered free cash flow of -175.03M.
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 -6.35B.
-540.30M
Better than FSM's net debt of 136.10M.
10.25B
Better than FSM's equity value of -6.49B.
22.61
Better than FSM's equity value per share of -22.00.
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.
