8-K Announcements
6Apr 2, 2026·SEC
Feb 26, 2026·SEC
Jan 12, 2026·SEC
Caris Life Sciences, Inc. (CAI) 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.
Caris Life Sciences, Inc. (CAI) stock price & volume — 10-year historical chart
Caris Life Sciences, Inc. (CAI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Caris Life Sciences, Inc. (CAI) EPS & revenue vs analyst estimates — last 3 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 26, 2026 | $0.28vs $0.02+1500.0% | $293Mvs $240M+21.8% |
| Q4 2025 | Nov 5, 2025 | $0.08vs $0.08+200.0% | $217Mvs $281M-22.8% |
| Q3 2025 | Aug 12, 2025 | $0.54vs $0.21-157.1% | $181Mvs $138M+31.8% |
Caris Life Sciences, Inc. (CAI) competitors in Diagnostics and Omics Tools — business model, growth, and fundamentals comparison
Caris Life Sciences, Inc. (CAI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Caris Life Sciences, Inc. (CAI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 294.35M | 348.39M | 432.1M | 416.54M | 294.01M | 258.49M | 306.13M | 412.26M | 812.03M |
| Revenue Growth % | 17.9% | 18.36% | 24.03% | -3.6% | -29.42% | -12.08% | 18.43% | 34.67% | 96.97% |
| Cost of Goods Sold | 156.86M | 179.11M | 218.47M | 216.03M | 109.86M | 178.46M | 216.82M | 233.48M | 0 |
| COGS % of Revenue | 53.29% | 51.41% | 50.56% | 51.86% | 37.36% | 69.04% | 70.83% | 56.63% | - |
| Gross Profit | 137.5M▲ 0% | 169.29M▲ 23.1% | 213.63M▲ 26.2% | 200.51M▼ 6.1% | 184.16M▼ 8.2% | 80.02M▼ 56.5% | 89.31M▲ 11.6% | 178.78M▲ 100.2% | 0▼ 100.0% |
| Gross Margin % | 46.71% | 48.59% | 49.44% | 48.14% | 62.64% | 30.96% | 29.17% | 43.37% | - |
| Gross Profit Growth % | 9.21% | 23.12% | 26.19% | -6.14% | -8.16% | -56.55% | 11.61% | 100.18% | -100% |
| Operating Expenses | 71.54M | 63.62M | 64.85M | 70.23M | 45.07M | 395.78M | 408.86M | 435.9M | 437.79M |
| OpEx % of Revenue | 24.3% | 18.26% | 15.01% | 16.86% | 15.33% | 153.11% | 133.56% | 105.74% | 53.91% |
| Selling, General & Admin | 35.68M | 42.7M | 50.3M | 52.7M | 27.31M | 294.51M | 291.48M | 321.86M | 392.47M |
| SG&A % of Revenue | 12.12% | 12.26% | 11.64% | 12.65% | 9.29% | 113.94% | 95.21% | 78.07% | 48.33% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 101.27M | 116.88M | 113.92M | 45.31M |
| R&D % of Revenue | - | - | - | - | - | 39.18% | 38.18% | 27.63% | 5.58% |
| Other Operating Expenses | 35.86M | 20.92M | 14.54M | 17.53M | 17.76M | 0 | 500K | 128K | 0 |
| Operating Income | 65.96M▲ 0% | 105.67M▲ 60.2% | 148.78M▲ 40.8% | 130.28M▼ 12.4% | 139.09M▲ 6.8% | -315.76M▼ 327.0% | -319.55M▼ 1.2% | -257.12M▲ 19.5% | 45.11M▲ 117.5% |
| Operating Margin % | 22.41% | 30.33% | 34.43% | 31.28% | 47.31% | -122.16% | -104.38% | -62.37% | 5.56% |
| Operating Income Growth % | -3.14% | 60.21% | 40.8% | -12.43% | 6.76% | -327.02% | -1.2% | 19.54% | 117.55% |
| EBITDA | 172.64M | 218.93M | 272.26M | 244.21M | 249.74M | -267.5M | -270.55M | -208.21M | 45.11M |
| EBITDA Margin % | 58.65% | 62.84% | 63.01% | 58.63% | 84.94% | -103.49% | -88.38% | -50.5% | 5.56% |
| EBITDA Growth % | -5.32% | 26.82% | 24.36% | -10.3% | 2.26% | -207.11% | -1.14% | 23.04% | 121.67% |
| D&A (Non-Cash Add-back) | 106.68M | 113.26M | 123.48M | 113.93M | 110.65M | 48.25M | 49M | 48.91M | 0 |
| EBIT | 52.63M | 110.25M | 159.83M | 134.37M | 143.81M | -294.15M | -309.81M | -231.87M | 0 |
| Net Interest Income | 0 | 0 | 0 | -79.16M | -61.56M | -25.73M | -20.35M | -42.9M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 947K | 11.26M | 7.12M | 16.5M |
| Interest Expense | 42.75M | 53.05M | 78.34M | 79.16M | 61.56M | 26.68M | 31.61M | 50.02M | -56.85M |
| Other Income/Expense | -56.08M | -48.47M | -67.3M | 0 | -109.55M | -5.07M | -21.86M | -24.77M | -113.2M |
| Pretax Income | 9.88M▲ 0% | 57.2M▲ 479.1% | 81.48M▲ 42.5% | 55.21M▼ 32.2% | 29.53M▼ 46.5% | -320.83M▼ 1186.3% | -341.42M▼ 6.4% | -281.89M▲ 17.4% | -68.09M▲ 75.8% |
| Pretax Margin % | 3.36% | 16.42% | 18.86% | 13.26% | 10.04% | -124.12% | -111.53% | -68.38% | -8.38% |
| Income Tax | 3.84M | -14.86M | 2.89M | 4.19M | 1.8M | 0 | 0 | 0 | 469.87M |
| Effective Tax Rate % | 38.91% | -25.98% | 3.54% | 7.59% | 6.09% | 0% | 0% | 0% | -690.09% |
| Net Income | 6M▲ 0% | 72.06M▲ 1101.6% | 78.6M▲ 9.1% | 31.01M▼ 60.5% | 27.73M▼ 10.6% | -320.83M▼ 1256.8% | -341.42M▼ 6.4% | -281.89M▲ 17.4% | -537.96M▼ 90.8% |
| Net Margin % | 2.04% | 20.68% | 18.19% | 7.44% | 9.43% | -124.12% | -111.53% | -68.38% | -66.25% |
| Net Income Growth % | -77.65% | 1101.6% | 9.07% | -60.54% | -10.57% | -1256.84% | -6.42% | 17.43% | -90.84% |
| Net Income (Continuing) | 6M | 72.06M | 78.6M | 31.01M | 27.73M | -320.83M | -341.42M | -281.89M | -537.96M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.31▲ 0% | 3.68▲ 1087.1% | 3.97▲ 7.9% | 1.72▼ 56.7% | 1.55▼ 9.9% | -1.57▼ 201.3% | -1.82▼ 15.9% | -2.70▼ 48.4% | -3.22▼ 19.3% |
| EPS Growth % | -75.78% | 1087.1% | 7.88% | -56.68% | -9.88% | -201.29% | -15.92% | -48.35% | -19.26% |
| EPS (Basic) | 0.31 | 3.74 | 3.97 | 1.72 | 1.55 | -1.57 | -1.82 | -2.70 | -3.22 |
| Diluted Shares Outstanding | 19.39M | 19.61M | 19.82M | 18.01M | 17.95M | 254.79M | 254.66M | 254.66M | 1.67B |
| Basic Shares Outstanding | 19.32M | 19.25M | 19.82M | 18.01M | 17.95M | 254.79M | 254.66M | 254.66M | 1.67B |
| Dividend Payout Ratio | - | - | 4.15% | 28.47% | 63.84% | - | - | - | - |
Caris Life Sciences, Inc. (CAI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 135.15M | 140.34M | 220.02M | 499.13M | 214.66M | 516.04M | 242.61M | 215.73M | 997.8M |
| Cash & Short-Term Investments | 66.09M | 65.48M | 121.29M | 46.46M | 132.54M | 409.62M | 121.59M | 66.15M | 800.09M |
| Cash Only | 46.13M | 35.42M | 45.31M | 46.46M | 53.55M | 107.19M | 56.4M | 63.95M | 797.8M |
| Short-Term Investments | 19.96M | 30.06M | 75.97M | 0 | 78.99M | 302.43M | 65.18M | 2.2M | 2.29M |
| Accounts Receivable | 83.7M | 100.66M | 171.92M | 159.68M | 144.3M | 40.23M | 55.3M | 88.24M | 112.14M |
| Days Sales Outstanding | 103.79 | 105.46 | 145.22 | 139.92 | 179.14 | 56.8 | 65.93 | 78.13 | 50.41 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 46.96M | 49M | 39.57M | 0 |
| Days Inventory Outstanding | - | - | - | - | - | 96.04 | 82.49 | 61.86 | - |
| Other Current Assets | -14.64M | -25.8M | -73.19M | 292.98M | -62.18M | 5.88M | 4.96M | 8.2M | 85.57M |
| Total Non-Current Assets | 1.92B | 2.29B | 2.79B | 2.4B | 2.4B | 201.38M | 170.29M | 128M | 127.86M |
| Property, Plant & Equipment | 1.81B | 2.01B | 2.27B | 1.82B | 1.78B | 138.05M | 147.51M | 102.77M | 63.17M |
| Fixed Asset Turnover | 0.16x | 0.17x | 0.19x | 0.23x | 0.17x | 1.87x | 2.08x | 4.01x | 12.85x |
| Goodwill | 15.79M | 15.79M | 15.79M | 15.79M | 0 | 19.34M | 19.34M | 19.34M | 19.34M |
| Intangible Assets | 9.69M | 7.72M | 5.73M | 4.12M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 80.58M | 246.45M | 473.79M | 495.49M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 7.15M | 14.8M | 31.05M | 66.5M | 616.65M | 43.98M | 3.43M | 5.89M | 45.35M |
| Total Assets | 2.06B▲ 0% | 2.43B▲ 18.2% | 3.01B▲ 24.0% | 2.9B▼ 3.7% | 2.61B▼ 10.0% | 717.42M▼ 72.5% | 412.9M▼ 42.4% | 343.73M▼ 16.8% | 1.13B▲ 227.5% |
| Asset Turnover | 0.14x | 0.14x | 0.14x | 0.14x | 0.11x | 0.36x | 0.74x | 1.20x | 0.72x |
| Asset Growth % | 3.49% | 18.21% | 23.96% | -3.68% | -9.96% | -72.54% | -42.45% | -16.75% | 227.48% |
| Total Current Liabilities | 164.01M | 259.93M | 425.53M | 287.41M | 320.25M | 136.91M | 95.14M | 165.42M | 127.14M |
| Accounts Payable | 13.8M | 7.83M | 7.37M | 7.29M | 3.67M | 27.27M | 26.68M | 27.79M | 39.21M |
| Days Payables Outstanding | 32.12 | 15.96 | 12.31 | 12.32 | 12.18 | 55.77 | 44.91 | 43.45 | - |
| Short-Term Debt | 95.53M | 132.05M | 311.38M | 218.09M | 183.45M | 52.79M | 167K | 60M | 169K |
| Deferred Revenue (Current) | 10.61M | 7.81M | 7.57M | 6.41M | 3.03M | 1.43M | 5.68M | 7.47M | 0 |
| Other Current Liabilities | 44.06M | 112.24M | 99.21M | 55.62M | 130.11M | 22.65M | 22.13M | 30.69M | 126.98M |
| Current Ratio | 0.82x | 0.54x | 0.52x | 1.74x | 0.67x | 3.77x | 2.55x | 1.30x | 7.85x |
| Quick Ratio | 0.82x | 0.54x | 0.52x | 1.74x | 0.67x | 3.43x | 2.04x | 1.06x | 7.85x |
| Cash Conversion Cycle | - | - | - | - | - | 97.07 | 103.5 | 96.55 | - |
| Total Non-Current Liabilities | 1.43B | 1.61B | 1.89B | 1.92B | 1.59B | 2.28B | 2.46B | 2.68B | 421.21M |
| Long-Term Debt | 1.38B | 1.57B | 1.85B | 1.88B | 1.56B | 169.57M | 166.11M | 319.19M | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 44.2M | 44.41M | 38.89M | 0 |
| Deferred Tax Liabilities | 51.8M | 35.85M | 38.32M | 35.38M | 24.44M | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.12M | 0 | 0 | 5.62M | 3.42M | 2.07B | 2.25B | 2.32B | 421.21M |
| Total Liabilities | 1.6B | 1.87B | 2.31B | 2.21B | 1.91B | 2.42B | 2.56B | 2.84B | 548.36M |
| Total Debt | 1.48B | 1.7B | 2.16B | 2.1B | 1.75B | 270.87M | 217.27M | 424.26M | 169K |
| Net Debt | 1.43B | 1.67B | 2.11B | 2.05B | 1.69B | 163.68M | 160.87M | 360.31M | -797.63M |
| Debt / Equity | 3.23x | 3.02x | 3.08x | 3.03x | 2.49x | - | - | - | 0.00x |
| Debt / EBITDA | 8.55x | 7.78x | 7.93x | 8.59x | 6.99x | - | - | - | 0.00x |
| Net Debt / EBITDA | 8.28x | 7.62x | 7.76x | 8.40x | 6.78x | - | - | - | -17.68x |
| Interest Coverage | 1.54x | 1.99x | 1.90x | 1.65x | 2.26x | -11.83x | -10.11x | -5.14x | - |
| Total Equity | 457.5M▲ 0% | 563.85M▲ 23.2% | 701.13M▲ 24.3% | 693.24M▼ 1.1% | 702.24M▲ 1.3% | -1.7B▼ 342.4% | -2.14B▼ 26.0% | -2.5B▼ 16.5% | 577.31M▲ 123.1% |
| Equity Growth % | - | 23.24% | 24.35% | -1.13% | 1.3% | -342.38% | -26.02% | -16.5% | 123.1% |
| Book Value per Share | 23.59 | 28.76 | 35.38 | 38.49 | 39.12 | -6.68 | -8.42 | -9.81 | 0.35 |
| Total Shareholders' Equity | 457.5M | 563.85M | 701.13M | 693.24M | 702.24M | -1.7B | -2.14B | -2.5B | 577.31M |
| Common Stock | 2K | 2K | 2K | 2K | 2K | 138K | 38K | 38K | 283K |
| Retained Earnings | 324.58M | 397.64M | 471.11M | 493.29M | 503.32M | -1.68B | -2.12B | -2.47B | -2.55B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | -330K | -330K | -330K | 0 |
| Accumulated OCI | -8.13M | -6.12M | -6.51M | -6.63M | -5.74M | 1.7M | 218K | 210K | 936K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Caris Life Sciences, Inc. (CAI) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 129.26M | 155.19M | 179.77M | 254M | 277.02M | -285.71M | -276.1M | -245.2M | 83.16M |
| Operating CF Margin % | 43.91% | 44.55% | 41.6% | 60.98% | 94.22% | -110.53% | -90.19% | -59.48% | 10.24% |
| Operating CF Growth % | -12.29% | 20.07% | 15.84% | 41.29% | 9.06% | -203.14% | 3.36% | 11.19% | 133.91% |
| Net Income | 6M | 72.06M | 78.6M | 31.01M | 27.73M | -320.83M | -341.42M | -281.89M | -68.09M |
| Depreciation & Amortization | 106.68M | 113.26M | 123.48M | 113.93M | 110.65M | 48.25M | 49M | 48.91M | 22.61M |
| Stock-Based Compensation | 1.73M | 2.09M | 2.87M | 2.76M | 1.77M | 22.9M | 15.24M | 18.64M | 70.01M |
| Deferred Taxes | 1.14M | -14.95M | 2.47M | 3.73M | 1.37M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -31.21M | 73.47M | 58.28M | -314.67M | 452.8M | -13.78M | 8.2M | -1.8M | 58.62M |
| Working Capital Changes | 44.92M | -90.74M | -85.92M | 417.23M | -317.31M | -22.26M | -7.13M | -29.07M | 0 |
| Change in Receivables | -1.8M | -7.8M | -19.27M | 3.86M | 11M | -11.9M | -15.08M | -33.82M | -29.79M |
| Change in Inventory | 72M | 38.86M | 138.85M | 0 | 0 | -11.1M | -4.43M | 5.46M | 0 |
| Change in Payables | 3.57M | -2.21M | 15K | 0 | 0 | 8.91M | 7.17M | -226K | 11.04M |
| Cash from Investing | -181.6M | -411.75M | -663.34M | -271.87M | -33.97M | -282.99M | 214.77M | 52.93M | -16.26M |
| Capital Expenditures | -251.25M | -502.18M | -812.84M | -319.14M | -219.45M | -42.26M | -22.32M | -8.44M | -16.26M |
| CapEx % of Revenue | 85.36% | 144.14% | 188.12% | 76.62% | 74.64% | 16.35% | 7.29% | 2.05% | 2% |
| Acquisitions | -16.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 66.07M | 66.36M | 106.15M | 47.27M | 185.48M | 0 | 0 | 0 | 0 |
| Cash from Financing | 46.6M | 245.63M | 512.35M | -108.48M | -249.88M | 10.45M | 10.13M | 200.29M | 664.99M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | -962K | 10.57M | 199.82M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | -3.26M | -8.83M | -17.71M | 0 | 0 | 0 | 0 |
| Share Repurchases | -9.18M | 0 | -40.87M | -34.12M | -7.95M | 0 | 0 | 0 | -113K |
| Other Financing | 46.6M | 245.63M | 515.61M | -99.65M | -232.18M | 11.41M | -435K | 471K | 664.99M |
| Net Change in Cash | -6.42M▲ 0% | -10.71M▼ 66.9% | 28.77M▲ 368.6% | -2.74M▼ 109.5% | -6.74M▼ 145.5% | -558.25M▼ 8186.3% | -51.13M▲ 90.8% | 8.02M▲ 115.7% | 732.01M▲ 9026.2% |
| Free Cash Flow | -121.99M▲ 0% | -346.98M▼ 184.4% | -633.07M▼ 82.5% | -65.14M▲ 89.7% | 57.57M▲ 188.4% | -327.96M▼ 669.7% | -298.42M▲ 9.0% | -253.64M▲ 15.0% | 66.89M▲ 126.4% |
| FCF Margin % | -41.44% | -99.6% | -146.51% | -15.64% | 19.58% | -126.88% | -97.48% | -61.52% | 8.24% |
| FCF Growth % | 49.6% | -184.43% | -82.45% | 89.71% | 188.37% | -669.71% | 9.01% | 15% | 126.37% |
| FCF per Share | -6.29 | -17.70 | -31.94 | -3.62 | 3.21 | -1.29 | -1.17 | -1.00 | 0.04 |
| FCF Conversion (FCF/Net Income) | 21.55x | 2.15x | 2.29x | 8.19x | 9.99x | 0.89x | 0.81x | 0.87x | -0.15x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 24.24M | 15.78M | 49.02M | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Caris Life Sciences, Inc. (CAI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 5.95% | 1.31% | 14.11% | 12.43% | 4.45% | 3.97% | - | - | - | -93.18% |
| Return on Invested Capital (ROIC) | 2.93% | 2.65% | 3.85% | 4.42% | 3.51% | 4.06% | -55.33% | - | - | - |
| Gross Margin | 50.43% | 46.71% | 48.59% | 49.44% | 48.14% | 62.64% | 30.96% | 29.17% | 43.37% | - |
| Net Margin | 10.75% | 2.04% | 20.68% | 18.19% | 7.44% | 9.43% | -124.12% | -111.53% | -68.38% | -66.25% |
| Debt / Equity | 3.11x | 3.23x | 3.02x | 3.08x | 3.03x | 2.49x | - | - | - | 0.00x |
| Interest Coverage | 1.89x | 1.54x | 1.99x | 1.90x | 1.65x | 2.26x | -11.83x | -10.11x | -5.14x | - |
| FCF Conversion | 5.49x | 21.55x | 2.15x | 2.29x | 8.19x | 9.99x | 0.89x | 0.81x | 0.87x | -0.15x |
| Revenue Growth | 9.7% | 17.9% | 18.36% | 24.03% | -3.6% | -29.42% | -12.08% | 18.43% | 34.67% | 96.97% |
Caris Life Sciences, Inc. (CAI) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 2, 2026·SEC
Feb 26, 2026·SEC
Jan 12, 2026·SEC
Caris Life Sciences, Inc. (CAI) stock FAQ — growth, dividends, profitability & financials explained
Caris Life Sciences, Inc. (CAI) reported $812.0M in revenue for fiscal year 2025. This represents a 1589% increase from $48.1M in 2003.
Caris Life Sciences, Inc. (CAI) grew revenue by 97.0% over the past year. This is strong growth.
Caris Life Sciences, Inc. (CAI) reported a net loss of $538.0M for fiscal year 2025.
Caris Life Sciences, Inc. (CAI) has a return on equity (ROE) of -93.2%. Negative ROE indicates the company is unprofitable.
Caris Life Sciences, Inc. (CAI) generated $32.9M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Caris Life Sciences, Inc. (CAI) financial analysis — history, returns, DCA and operating performance tools
Analyst verdict, bull/bear case, risk factors and peer comparison
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