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.
1.69B
Better than FSM's estimated revenue of 719.48M.
1.18B
Better than FSM's estimated ebitda of 226.25M.
1.91
Better than FSM's estimated eps of 0.60.
792.90M
Better than FSM's estimated net income of 178.45M.
777.63M
Better than FSM's estimated ebit of 71.48M.
91.57M
Worse than FSM's estimated sg&a expense of 69.58M.
Analyze DCF forecasts for the company and compare them with competitors.
1.20B
Better than FSM's revenue of 599.85M.
9.62%
Worse than FSM's revenue growth rate of 115.03%.
1.01B
Better than FSM's ebitda of 277.76M.
83.90%
Better than FSM's ebitda margin of 46.31%.
753.74M
Better than FSM's ebit of 152.80M.
62.72%
Better than FSM's ebit margin of 25.47%.
254.43M
Worse than FSM's depreciation of 124.96M.
226.04M
Better than FSM's total cash of 107.51M.
18.81%
Better than FSM's cash as percentage of revenue of 17.92%.
11.20M
Better than FSM's receivables of 25.72M.
0.93%
Better than FSM's receivables as percentage of revenue of 4.29%.
8.71M
Better than FSM's inventories of 85.82M.
0.72%
Better than FSM's inventories as percentage of revenue of 14.31%.
13.94M
Better than FSM's accounts payable of 82.53M.
1.16%
Better than FSM's payables as percentage of revenue of 13.76%.
-525.96M
Better than FSM's capital expenditure of -152.29M.
-43.77%
Better than FSM's capex as percentage of revenue of -25.39%.
7.76%
Better than FSM's weighted average cost of capital (wacc) of 10.80%.
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%.
754.01M
Better than FSM's ebiat of 82.51M.
472.56M
Better than FSM's unlevered free cash flow of 106.44M.
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 -6.36B.
-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.