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.
829.44M
Better than FSM's estimated revenue of 261.30M.
575.73M
Better than FSM's estimated ebitda of 108.22M.
0.60
Better than FSM's estimated eps of 0.33.
272.07M
Better than FSM's estimated net income of 98.35M.
380.27M
Better than FSM's estimated ebit of 51.84M.
44.83M
Worse than FSM's estimated sg&a expense of 25.05M.
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 DCF forecasts for the company and compare them with competitors.
1.02B
Better than FSM's revenue of 842.43M.
-4.60%
Worse than FSM's revenue growth rate of 23.62%.
755.19M
Better than FSM's ebitda of 230.79M.
74.33%
Better than FSM's ebitda margin of 27.40%.
539.26M
Better than FSM's ebit of 11.10M.
53.07%
Better than FSM's ebit margin of 1.32%.
215.93M
Better than FSM's depreciation of 219.69M.
546.53M
Better than FSM's total cash of 128.15M.
53.79%
Better than FSM's cash as percentage of revenue of 15.21%.
16.01M
Better than FSM's receivables of 74.64M.
1.58%
Better than FSM's receivables as percentage of revenue of 8.86%.
1.37M
Better than FSM's inventories of 115.83M.
0.14%
Better than FSM's inventories as percentage of revenue of 13.75%.
13.46M
Better than FSM's accounts payable of 100.39M.
1.32%
Better than FSM's payables as percentage of revenue of 11.92%.
-675.87M
Better than FSM's capital expenditure of -217.31M.
-66.52%
Better than FSM's capex as percentage of revenue of -25.80%.
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%.
537.85M
Better than FSM's ebiat of 51.07M.
81.10M
Better than FSM's unlevered free cash flow of 6.80M.
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.
