8-K Announcements
6Apr 3, 2026·SEC
Mar 23, 2026·SEC
Feb 26, 2026·SEC
Aurinia Pharmaceuticals Inc. (AUPH) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Aurinia Pharmaceuticals Inc. (AUPH) stock price & volume — 10-year historical chart
Aurinia Pharmaceuticals Inc. (AUPH) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Aurinia Pharmaceuticals Inc. (AUPH) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 26, 2026 | $0.26vs $0.21+23.8% | $77Mvs $75M+3.2% |
| Q4 2025 | Nov 4, 2025 | $0.23vs $0.16+43.8% | $73Mvs $75M-1.6% |
| Q3 2025 | Jul 31, 2025 | $0.16vs $0.17-5.9% | $70Mvs $68M+3.4% |
| Q2 2025 | May 12, 2025 | $0.16vs $0.08+100.0% | $62Mvs $65M-3.4% |
Aurinia Pharmaceuticals Inc. (AUPH) competitors in Immunology and Inflammation Therapies — business model, growth, and fundamentals comparison
Aurinia Pharmaceuticals Inc. (AUPH) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Aurinia Pharmaceuticals Inc. (AUPH) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 420K | 463K | 318K | 50.12M | 45.6M | 134.03M | 175.51M | 235.13M | 283.06M |
| Revenue Growth % | 142.77% | 10.24% | -31.32% | 15660.38% | -9% | 193.89% | 30.95% | 33.97% | 20.38% |
| Cost of Goods Sold | 1K | 41.38M | 0 | 0 | 1.09M | 5.66M | 14.15M | 28.25M | 32.66M |
| COGS % of Revenue | 0.24% | 8937.8% | - | - | 2.39% | 4.23% | 8.06% | 12.01% | 11.54% |
| Gross Profit | 419K▲ 0% | -40.92M▼ 9865.9% | 318K▲ 100.8% | 50.12M▲ 15660.4% | 44.51M▼ 11.2% | 128.37M▲ 188.4% | 161.37M▲ 25.7% | 206.88M▲ 28.2% | 250.39M▲ 21.0% |
| Gross Margin % | 99.76% | -8837.8% | 100% | 100% | 97.61% | 95.77% | 91.94% | 87.99% | 88.46% |
| Gross Profit Growth % | 147.93% | -9865.87% | 100.78% | 15660.38% | -11.18% | 188.37% | 25.71% | 28.21% | 21.03% |
| Operating Expenses | 47.48M | 56.62M | 91.26M | 154.41M | 225.25M | 239.84M | 253.06M | 211.57M | 145.48M |
| OpEx % of Revenue | 11305.24% | 12229.16% | 28698.43% | 308.09% | 493.91% | 178.94% | 144.18% | 89.98% | 51.4% |
| Selling, General & Admin | 12.1M | 13.67M | 22.34M | 97.27M | 171.44M | 196.37M | 195.04M | 172.03M | 101.79M |
| SG&A % of Revenue | 2880% | 2953.35% | 7024.53% | 194.09% | 375.92% | 146.51% | 111.12% | 73.16% | 35.96% |
| Research & Development | 33.93M | 41.38M | 52.87M | 50.33M | 51.14M | 44.99M | 49.64M | 20.79M | 32.51M |
| R&D % of Revenue | 8078.57% | 8937.8% | 16624.53% | 100.42% | 112.13% | 33.57% | 28.28% | 8.84% | 11.48% |
| Other Operating Expenses | 195K | 2.06M | 16.06M | 6.81M | 2.67M | -1.52M | 8.38M | 18.76M | 11.18M |
| Operating Income | -47.06M▲ 0% | -56.16M▼ 19.3% | -90.94M▼ 61.9% | -104.29M▼ 14.7% | -180.74M▼ 73.3% | -111.47M▲ 38.3% | -91.69M▲ 17.7% | -4.69M▲ 94.9% | 104.91M▲ 2338.4% |
| Operating Margin % | -11205.48% | -12129.16% | -28598.43% | -208.09% | -396.31% | -83.17% | -52.24% | -1.99% | 37.06% |
| Operating Income Growth % | -106.29% | -19.33% | -61.94% | -14.68% | -73.3% | 38.32% | 17.74% | 94.89% | 2338.4% |
| EBITDA | -45.61M | -54.59M | -89.77M | -102.92M | -177.97M | -108.76M | -80.04M | 14.76M | 104.91M |
| EBITDA Margin % | -10858.81% | -11791.14% | -28230.19% | -205.35% | -390.25% | -81.15% | -45.61% | 6.28% | 37.06% |
| EBITDA Growth % | -113.77% | -19.7% | -64.44% | -14.64% | -72.93% | 38.89% | 26.41% | 118.44% | 610.9% |
| D&A (Non-Cash Add-back) | 1.46M | 1.56M | 1.17M | 1.37M | 2.76M | 2.71M | 11.65M | 19.45M | 0 |
| EBIT | -47.06M | -55.91M | -90.94M | -104.29M | -180.21M | -106.35M | -74.69M | 12.28M | 0 |
| Net Interest Income | 1.04M | 2.23M | 2.7M | 1.52M | 529K | 5.12M | 14.22M | 12.13M | 0 |
| Interest Income | 1.04M | 2.23M | 2.7M | 1.52M | 529K | 5.12M | 17M | 16.97M | 13.57M |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 2.77M | 4.83M | -4.33M |
| Other Income/Expense | -23.73M | 2.23M | 2.7M | 1.52M | 529K | 5.12M | 14.22M | 12.13M | 9.24M |
| Pretax Income | -70.79M▲ 0% | -64.05M▲ 9.5% | -88.24M▼ 37.8% | -102.77M▼ 16.5% | -180.21M▼ 75.3% | -106.35M▲ 41.0% | -77.47M▲ 27.2% | 7.45M▲ 109.6% | 114.16M▲ 1432.7% |
| Pretax Margin % | -16855.24% | -13833.05% | -27748.74% | -205.06% | -395.15% | -79.35% | -44.14% | 3.17% | 40.33% |
| Income Tax | 0 | 73K | 144K | -94K | 760K | 1.83M | 551K | 1.7M | -173.04M |
| Effective Tax Rate % | 0% | -0.11% | -0.16% | 0.09% | -0.42% | -1.72% | -0.71% | 22.77% | -151.59% |
| Net Income | -70.79M▲ 0% | -64.12M▲ 9.4% | -88.39M▼ 37.8% | -102.68M▼ 16.2% | -180.97M▼ 76.2% | -108.18M▲ 40.2% | -78.02M▲ 27.9% | 5.75M▲ 107.4% | 287.2M▲ 4893.1% |
| Net Margin % | -16855.24% | -13848.81% | -27794.03% | -204.88% | -396.81% | -80.71% | -44.45% | 2.45% | 101.47% |
| Net Income Growth % | -203.89% | 9.42% | -37.84% | -16.17% | -76.24% | 40.22% | 27.88% | 107.37% | 4893.08% |
| Net Income (Continuing) | -70.79M | -64.12M | -88.39M | -102.68M | -180.97M | -108.18M | -78.02M | 5.75M | 287.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.92▲ 0% | -0.76▲ 17.4% | -1.33▼ 75.0% | -0.87▲ 34.6% | -1.40▼ 60.9% | -0.76▲ 45.7% | -0.54▲ 28.9% | 0.04▲ 107.3% | 2.07▲ 5167.2% |
| EPS Growth % | -39.39% | 17.39% | -75% | 34.59% | -60.92% | 45.71% | 28.95% | 107.28% | 5167.18% |
| EPS (Basic) | -0.92 | -0.76 | -1.33 | -0.87 | -1.40 | -0.76 | -0.54 | 0.04 | 2.14 |
| Diluted Shares Outstanding | 76.95M | 84.78M | 93.02M | 118.47M | 129.37M | 141.91M | 143.24M | 146.19M | 138.7M |
| Basic Shares Outstanding | 76.92M | 84.78M | 93.02M | 118.47M | 129.37M | 141.91M | 143.24M | 143.06M | 134.37M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Aurinia Pharmaceuticals Inc. (AUPH) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 175.25M | 132.85M | 315.14M | 419.43M | 513.32M | 442.54M | 424.8M | 446.6M | 491.97M |
| Cash & Short-Term Investments | 173.46M | 125.86M | 306.02M | 398.33M | 466.08M | 389.39M | 350.49M | 358.48M | 398M |
| Cash Only | 165.63M | 117.97M | 306.02M | 272.35M | 231.9M | 94.17M | 48.88M | 83.43M | 80.21M |
| Short-Term Investments | 7.83M | 7.89M | 0 | 125.98M | 234.18M | 295.22M | 301.61M | 275.04M | 317.78M |
| Accounts Receivable | 109K | 217K | 368K | 0 | 15.41M | 13.48M | 24.09M | 36.54M | 41.45M |
| Days Sales Outstanding | 94.73 | 171.07 | 422.39 | - | 123.37 | 36.72 | 50.1 | 56.73 | 53.45 |
| Inventory | -109K | 0 | 0 | 13.93M | 19.33M | 24.75M | 39.7M | 39.23M | 45.69M |
| Days Inventory Outstanding | - | - | - | - | 6.47K | 1.6K | 1.02K | 506.88 | 510.54 |
| Other Current Assets | 0 | 0 | 0 | 1.02M | 796K | 1.33M | 1.03M | 1.13M | 6.83M |
| Total Non-Current Assets | 14.6M | 13.02M | 9.16M | 44.23M | 30.04M | 28.32M | 123.26M | 104.05M | 259.62M |
| Property, Plant & Equipment | 31K | 41K | 93K | 10.28M | 9.8M | 8.56M | 116.57M | 98.87M | 79.57M |
| Fixed Asset Turnover | 13.55x | 11.29x | 3.42x | 4.88x | 4.65x | 15.66x | 1.51x | 2.38x | 3.56x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 14.12M | 12.62M | 8.86M | 9.33M | 8.4M | 6.42M | 4.98M | 4.36M | 3.76M |
| Long-Term Investments | 0 | 0 | 0 | 24.38M | 0 | 0 | 201K | 0 | 0 |
| Other Non-Current Assets | 448K | 358K | 209K | 247K | 11.84M | 13.34M | 1.52M | 823K | 93K |
| Total Assets | 189.85M▲ 0% | 145.86M▼ 23.2% | 324.3M▲ 122.3% | 463.66M▲ 43.0% | 543.37M▲ 17.2% | 470.86M▼ 13.3% | 548.06M▲ 16.4% | 550.64M▲ 0.5% | 751.59M▲ 36.5% |
| Asset Turnover | 0.00x | 0.00x | 0.00x | 0.11x | 0.08x | 0.28x | 0.32x | 0.43x | 0.38x |
| Asset Growth % | 233.08% | -23.17% | 122.33% | 42.97% | 17.19% | -13.34% | 16.4% | 0.47% | 36.49% |
| Total Current Liabilities | 8.15M | 7.26M | 11.29M | 32M | 40.65M | 46.11M | 77.19M | 97.76M | 93.72M |
| Accounts Payable | 3.77M | 2.95M | 4.15M | 2.63M | 3.88M | 3.09M | 4.33M | 5.19M | 3.31M |
| Days Payables Outstanding | 1000K | 26.03 | - | - | 1.3K | 198.93 | 111.63 | 67.02 | 37.02 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.59M |
| Deferred Revenue (Current) | 118K | 118K | 118K | 0 | 190K | 3.15M | 4.81M | 11M | 3.72M |
| Other Current Liabilities | 2.22M | 1.92M | 0 | 6.41M | 4.45M | 2.03M | 1.59M | 66.5M | 72.41M |
| Current Ratio | 21.50x | 18.30x | 27.90x | 13.11x | 12.63x | 9.60x | 5.50x | 4.57x | 5.25x |
| Quick Ratio | 21.52x | 18.30x | 27.90x | 12.67x | 12.15x | 9.06x | 4.99x | 4.17x | 4.76x |
| Cash Conversion Cycle | - | - | - | - | 5.29K | 1.43K | 962.8 | 496.58 | 526.98 |
| Total Non-Current Liabilities | 15.95M | 26.03M | 14.41M | 23.91M | 23.63M | 19.32M | 92.92M | 75.4M | 76.53M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.22M |
| Capital Lease Obligations | 0 | 0 | 0 | 7.62M | 7.68M | 7.15M | 82.01M | 64.3M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 15.51M | 25.7M | 14.2M | 16.3M | 15.95M | 12.17M | 10.91M | 11.11M | 19.31M |
| Total Liabilities | 24.1M | 33.29M | 25.7M | 55.91M | 64.28M | 65.42M | 170.11M | 173.17M | 170.26M |
| Total Debt | 0 | 0 | 0 | 8.41M | 8.74M | 8.09M | 97.61M | 79.37M | 74.81M |
| Net Debt | -165.63M | -117.97M | -306.02M | -263.94M | -223.16M | -86.08M | 48.73M | -4.06M | -5.4M |
| Debt / Equity | - | - | - | 0.02x | 0.02x | 0.02x | 0.26x | 0.21x | 0.13x |
| Debt / EBITDA | - | - | - | - | - | - | - | 5.38x | 0.71x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | -0.28x | -0.05x |
| Interest Coverage | - | - | - | - | - | - | -33.04x | -0.97x | - |
| Total Equity | 165.74M▲ 0% | 112.58M▼ 32.1% | 298.6M▲ 165.2% | 407.75M▲ 36.6% | 479.09M▲ 17.5% | 405.44M▼ 15.4% | 377.95M▼ 6.8% | 377.48M▼ 0.1% | 581.33M▲ 54.0% |
| Equity Growth % | 361.04% | -32.08% | 165.25% | 36.55% | 17.5% | -15.37% | -6.78% | -0.13% | 54% |
| Book Value per Share | 2.15 | 1.33 | 3.21 | 3.44 | 3.70 | 2.86 | 2.64 | 2.58 | 4.19 |
| Total Shareholders' Equity | 165.74M | 112.58M | 298.6M | 407.75M | 479.09M | 405.44M | 377.95M | 377.48M | 581.33M |
| Common Stock | 499.2M | 504.65M | 746.49M | 944.33M | 1.18B | 1.19B | 1.2B | 1.19B | 1.12B |
| Retained Earnings | -351.84M | -415.96M | -472.48M | -575.16M | -756.12M | -864.3M | -942.32M | -936.57M | -649.37M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -883K | -805K | -805K | -805K | -852K | -1.06M | -730K | -647K | -599K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aurinia Pharmaceuticals Inc. (AUPH) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -41.17M | -51.61M | -63.59M | -69.86M | -157.69M | -79.53M | -33.46M | 44.39M | 135.66M |
| Operating CF Margin % | -9802.14% | -11146.87% | -19995.28% | -139.39% | -345.78% | -59.34% | -19.06% | 18.88% | 47.93% |
| Operating CF Growth % | -120% | -25.36% | -23.2% | -9.87% | -125.73% | 49.57% | 57.93% | 232.66% | 205.62% |
| Net Income | -70.79M | -64.12M | -88.39M | -102.68M | -180.97M | -108.18M | -78.02M | 5.75M | 287.2M |
| Depreciation & Amortization | 1.46M | 1.56M | 1.17M | 1.37M | 2.76M | 2.71M | 11.65M | 19.45M | 9.27M |
| Stock-Based Compensation | 4.24M | 6.86M | 7.41M | 17.45M | 31.24M | 32.3M | 45.31M | 31.6M | 14.68M |
| Deferred Taxes | 23.99M | 9.97M | 0 | 0 | 0 | 0 | 0 | 0 | -176.19M |
| Other Non-Cash Items | -1.77M | 118K | 14.19M | 9.48M | 10.9M | 462K | -6.79M | -17.85M | 702K |
| Working Capital Changes | 1.7M | -6M | 2.03M | 4.52M | -21.63M | -6.82M | -5.61M | 5.45M | 0 |
| Change in Receivables | -23K | -108K | -151K | -13.62M | -15.41M | 1.93M | -10.61M | -12.46M | -4.91M |
| Change in Inventory | 0 | 0 | 0 | -13.93M | -5.64M | -9.07M | -15.87M | 477K | -6.46M |
| Change in Payables | 2.17M | -888K | 0 | 13.62M | 4.08M | -792K | 1.24M | 860K | -1.87M |
| Cash from Investing | -8M | -66K | 7.78M | -158.19M | -103.87M | -60.63M | -6.71M | 39.26M | -32.77M |
| Capital Expenditures | -25K | -75K | -85K | -7.34M | -1.5M | -292K | -718K | -281K | -252K |
| CapEx % of Revenue | 5.95% | 16.2% | 26.73% | 14.65% | 3.29% | 0.22% | 0.41% | 0.12% | 0.09% |
| Acquisitions | 0 | 45K | 0 | 1.76M | -1.2M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -7.98M | -45K | -16K | -1.76M | -16.63M | -663K | -11.86M | -43K | 0 |
| Cash from Financing | 175.15M | 4.01M | 243.85M | 194.38M | 221.11M | 2.43M | -5.13M | -49.09M | -106.11M |
| Debt Issued (Net) | 0 | 0 | -127K | 0 | 0 | 0 | -10.03M | -11.99M | 0 |
| Equity Issued (Net) | 1000K | 0 | 1000K | 1000K | 1000K | 0 | 0 | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.24M | -98.16M |
| Other Financing | 12.83M | 4.01M | 20.86M | 6.64M | 24.37M | 2.43M | 4.89M | 3.14M | -106.11M |
| Net Change in Cash | 125.98M▲ 0% | -47.66M▼ 137.8% | 188.05M▲ 494.6% | -33.67M▼ 117.9% | -40.45M▼ 20.1% | -137.73M▼ 240.5% | -45.3M▲ 67.1% | 34.56M▲ 176.3% | -3.22M▼ 109.3% |
| Free Cash Flow | -41.19M▲ 0% | -51.69M▼ 25.5% | -63.69M▼ 23.2% | -77.2M▼ 21.2% | -159.19M▼ 106.2% | -79.82M▲ 49.9% | -34.18M▲ 57.2% | 44.11M▲ 229.0% | 135.41M▲ 207.0% |
| FCF Margin % | -9808.1% | -11163.07% | -20027.04% | -154.04% | -349.07% | -59.55% | -19.47% | 18.76% | 47.84% |
| FCF Growth % | -119.84% | -25.47% | -23.22% | -21.22% | -106.21% | 49.86% | 57.18% | 229.05% | 206.99% |
| FCF per Share | -0.54 | -0.61 | -0.68 | -0.65 | -1.23 | -0.56 | -0.24 | 0.30 | 0.98 |
| FCF Conversion (FCF/Net Income) | 0.58x | 0.80x | 0.72x | 0.68x | 0.87x | 0.74x | 0.43x | 7.72x | 0.47x |
| Interest Paid | 0 | 0 | 59K | 0 | 257K | 1.98M | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 257K | 1.98M | 496K | 2.18M | 0 |
Aurinia Pharmaceuticals Inc. (AUPH) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -83.33% | -70.2% | -46.08% | -42.99% | -29.07% | -40.81% | -24.46% | -19.92% | 1.52% | 59.91% |
| Return on Invested Capital (ROIC) | -325.67% | - | - | - | -114.7% | -67.82% | -29.06% | -18.44% | -0.88% | 16.58% |
| Gross Margin | 97.69% | 99.76% | -8837.8% | 100% | 100% | 97.61% | 95.77% | 91.94% | 87.99% | 88.46% |
| Net Margin | -13465.32% | -16855.24% | -13848.81% | -27794.03% | -204.88% | -396.81% | -80.71% | -44.45% | 2.45% | 101.47% |
| Debt / Equity | - | - | - | - | 0.02x | 0.02x | 0.02x | 0.26x | 0.21x | 0.13x |
| Interest Coverage | - | - | - | - | - | - | - | -33.04x | -0.97x | - |
| FCF Conversion | 0.80x | 0.58x | 0.80x | 0.72x | 0.68x | 0.87x | 0.74x | 0.43x | 7.72x | 0.47x |
| Revenue Growth | -26.38% | 142.77% | 10.24% | -31.32% | 15660.38% | -9% | 193.89% | 30.95% | 33.97% | 20.38% |
Aurinia Pharmaceuticals Inc. (AUPH) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 3, 2026·SEC
Mar 23, 2026·SEC
Feb 26, 2026·SEC
Aurinia Pharmaceuticals Inc. (AUPH) stock FAQ — growth, dividends, profitability & financials explained
Aurinia Pharmaceuticals Inc. (AUPH) reported $283.1M in revenue for fiscal year 2025. This represents a 36131% increase from $0.8M in 1998.
Aurinia Pharmaceuticals Inc. (AUPH) grew revenue by 20.4% over the past year. This is strong growth.
Yes, Aurinia Pharmaceuticals Inc. (AUPH) is profitable, generating $287.2M in net income for fiscal year 2025 (101.5% net margin).
Aurinia Pharmaceuticals Inc. (AUPH) has a return on equity (ROE) of 59.9%. This is excellent, indicating efficient use of shareholder capital.
Aurinia Pharmaceuticals Inc. (AUPH) generated $135.4M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Aurinia Pharmaceuticals Inc. (AUPH) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates