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.
1.76B
Worse than FSM's estimated revenue of 3.98B.
1.22B
Worse than FSM's estimated ebitda of 1.25B.
2.06
Better than FSM's estimated eps of 1.12.
932.09M
Better than FSM's estimated net income of 330.48M.
808.79M
Better than FSM's estimated ebit of 395.52M.
95.24M
Better than FSM's estimated sg&a expense of 384.96M.
Analyze DCF forecasts for the company and compare them with competitors.
1.18B
Worse than FSM's revenue of 2.14B.
5.23%
Worse than FSM's revenue growth rate of 36.42%.
823.37M
Better than FSM's ebitda of 672.62M.
69.55%
Better than FSM's ebitda margin of 31.45%.
544.38M
Better than FSM's ebit of 212.52M.
45.98%
Better than FSM's ebit margin of 9.94%.
278.99M
Better than FSM's depreciation of 460.10M.
396.87M
Worse than FSM's total cash of 534.94M.
33.52%
Better than FSM's cash as percentage of revenue of 25.01%.
10.62M
Better than FSM's receivables of 272.29M.
0.90%
Better than FSM's receivables as percentage of revenue of 12.73%.
16.30M
Better than FSM's inventories of 255.95M.
1.38%
Better than FSM's inventories as percentage of revenue of 11.97%.
14.73M
Better than FSM's accounts payable of 271.96M.
1.24%
Better than FSM's payables as percentage of revenue of 12.71%.
-267.24M
Worse than FSM's capital expenditure of -924.79M.
-22.57%
Worse than FSM's capex as percentage of revenue of -43.24%.
7.76%
Better than FSM's weighted average cost of capital (wacc) of 11.02%.
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%.
544.01M
Better than FSM's ebiat of 146.50M.
555.15M
Better than FSM's unlevered free cash flow of -386.61M.
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 -6.31B.
-540.30M
Better than FSM's net debt of 136.10M.
10.25B
Better than FSM's equity value of -6.44B.
22.61
Better than FSM's equity value per share of -21.84.
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.
