8-K Announcements
6Feb 26, 2026·SEC
Dec 9, 2025·SEC
Nov 6, 2025·SEC
Cronos Group Inc. (CRON) 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.
Cronos Group Inc. (CRON) stock price & volume — 10-year historical chart
Cronos Group Inc. (CRON) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Cronos Group Inc. (CRON) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 26, 2026 | $0.00vs $0.01-147.0% | $45Mvs $39M+15.0% |
| Q4 2025 | Nov 6, 2025 | $0.07vs $0.02+250.0% | $36Mvs $38M-5.5% |
| Q3 2025 | Aug 7, 2025 | $0.10vs $0.02-400.0% | $32Mvs $37M-13.3% |
| Q2 2025 | May 8, 2025 | $0.02vs $0.01+378.6% | $23Mvs $32M-28.4% |
Cronos Group Inc. (CRON) competitors in Cannabis and cannabinoid product companies — business model, growth, and fundamentals comparison
Cronos Group Inc. (CRON) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Cronos Group Inc. (CRON) 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 | 3.25M | 12.12M | 23.75M | 46.72M | 64.56M | 86.75M | 87.24M | 117.61M | 193.36M |
| Revenue Growth % | 687.25% | 273.41% | 95.94% | 96.71% | 38.19% | 34.37% | 0.57% | 34.82% | 64.4% |
| Cost of Goods Sold | 1.98M | 5.91M | 41.35M | 72.55M | 82.15M | 71.31M | 75.33M | 92.42M | 130.6M |
| COGS % of Revenue | 60.94% | 48.74% | 174.09% | 155.29% | 127.25% | 82.21% | 86.35% | 78.58% | 67.54% |
| Gross Profit | 1.27M▲ 0% | 6.21M▲ 389.6% | -17.6M▼ 383.2% | -25.83M▼ 46.8% | -17.59M▲ 31.9% | 15.44M▲ 187.7% | 11.91M▼ 22.8% | 25.2M▲ 111.6% | 62.76M▲ 149.1% |
| Gross Margin % | 39.09% | 51.26% | -74.09% | -55.29% | -27.25% | 17.79% | 13.65% | 21.42% | 32.46% |
| Gross Profit Growth % | -14.43% | 389.6% | -383.23% | -46.8% | 31.9% | 187.74% | -22.85% | 111.59% | 149.06% |
| Operating Expenses | 7.43M | 26.66M | 135.72M | 193.55M | 274.38M | 126.86M | 96.71M | 101.73M | 80.15M |
| OpEx % of Revenue | 228.77% | 219.93% | 571.45% | 414.29% | 424.99% | 146.24% | 110.85% | 86.49% | 41.45% |
| Selling, General & Admin | 7M | 24.04M | 116.15M | 130.32M | 121.68M | 100.73M | 80.93M | 76.82M | 63.76M |
| SG&A % of Revenue | 215.53% | 198.31% | 489.04% | 278.94% | 188.47% | 116.11% | 92.77% | 65.31% | 32.98% |
| Research & Development | 0 | 1.73M | 12.15M | 20.37M | 21.84M | 13.13M | 5.84M | 4.23M | 4.45M |
| R&D % of Revenue | - | 14.23% | 51.18% | 43.59% | 33.83% | 15.14% | 6.7% | 3.6% | 2.3% |
| Other Operating Expenses | 417K | 807K | 7.42M | 42.87M | 130.85M | 13.01M | 9.93M | 20.68M | 11.94M |
| Operating Income | -6.12M▲ 0% | -20.45M▼ 234.0% | -153.32M▼ 649.9% | -219.39M▼ 43.1% | -291.97M▼ 33.1% | -111.43M▲ 61.8% | -84.8M▲ 23.9% | -76.53M▲ 9.8% | -2.93M▲ 96.2% |
| Operating Margin % | -188.57% | -168.67% | -645.54% | -469.59% | -452.24% | -128.45% | -97.2% | -65.07% | -1.51% |
| Operating Income Growth % | -399.67% | -234.01% | -649.89% | -43.09% | -33.08% | 61.84% | 23.9% | 9.75% | 96.17% |
| EBITDA | -5.33M | -18.51M | -149.04M | -212.34M | -276.57M | -98.31M | -76.69M | -67.19M | -810K |
| EBITDA Margin % | -164.17% | -152.69% | -627.56% | -454.51% | -428.38% | -113.32% | -87.91% | -57.13% | -0.42% |
| EBITDA Growth % | -466.77% | -247.31% | -705.3% | -42.47% | -30.25% | 64.45% | 21.99% | 12.38% | 98.79% |
| D&A (Non-Cash Add-back) | 792.05K | 1.94M | 4.27M | 7.04M | 15.4M | 13.12M | 8.11M | 9.34M | 2.12M |
| EBIT | -6.12M | -20.78M | 1.17B | -73.09M | -165.53M | -104.39M | -79.91M | -59.55M | 0 |
| Net Interest Income | -97K | 81K | -4.34M | 18.41M | 9.04M | 22.5M | 51.23M | 52.02M | 0 |
| Interest Income | 3.2K | 0 | 28.62M | 18.6M | 9.07M | 22.51M | 51.23M | 52.02M | 0 |
| Interest Expense | 100.2K | 78.56K | 32.96M | 186K | 27K | 13K | 0 | 0 | 0 |
| Other Income/Expense | 3.78M | -478K | 1.32B | 146.11M | 163.46M | -9.57M | 11.13M | 113.11M | -14.19M |
| Pretax Income | -2.35M▲ 0% | -20.92M▼ 792.2% | 1.17B▲ 5672.5% | -73.27M▼ 106.3% | -128.51M▼ 75.4% | -121M▲ 5.8% | -73.67M▲ 39.1% | 36.59M▲ 149.7% | -17.12M▼ 146.8% |
| Pretax Margin % | -72.24% | -172.62% | 4909.21% | -156.84% | -199.05% | -139.49% | -84.44% | 31.11% | -8.85% |
| Income Tax | 236.98K | 0 | 0 | 1.35M | -431K | 34.17M | -3.23M | -3.44M | -7.67M |
| Effective Tax Rate % | -10.11% | 0% | 0% | -1.84% | 0.34% | -28.24% | 4.38% | -9.39% | 44.82% |
| Net Income | -1.48M▲ 0% | -21.64M▼ 1358.9% | 1.17B▲ 5491.5% | -73.14M▼ 106.3% | -396.11M▼ 441.6% | -168.73M▲ 57.4% | -73.96M▲ 56.2% | 41.08M▲ 155.5% | -9.45M▼ 123.0% |
| Net Margin % | -45.69% | -178.5% | 4911.6% | -156.55% | -613.54% | -194.51% | -84.78% | 34.93% | -4.89% |
| Net Income Growth % | -67.57% | -1358.93% | 5491.5% | -106.27% | -441.6% | 57.4% | 56.17% | 155.54% | -123% |
| Net Income (Continuing) | -1.48M | -20.92M | 1.17B | -74.62M | -128.08M | -155.18M | -70.44M | 40.02M | 0 |
| Discontinued Operations | 0 | 0 | 0 | -650K | -269.13M | -13.56M | -4.11M | 0 | 0 |
| Minority Interest | 0 | 99.85K | -853K | -3.2M | -2.97M | -2.92M | -3.45M | 46.92M | 733K |
| EPS (Diluted) | -0.01▲ 0% | -0.08▼ 708.0% | 7.16▲ 8961.4% | -0.21▼ 102.9% | -1.07▼ 409.5% | -0.45▲ 57.9% | -0.19▲ 57.8% | 0.11▲ 157.9% | 0.00▼ 100.0% |
| EPS Growth % | 11.5% | -708% | 8961.39% | -102.93% | -409.52% | 57.94% | 57.78% | 157.89% | -100% |
| EPS (Basic) | -0.01 | -0.08 | 7.92 | -0.21 | -1.07 | -0.45 | -0.19 | 0.11 | 0.00 |
| Diluted Shares Outstanding | 176.79M | 172.27M | 342.81M | 351.58M | 370.39M | 376.96M | 380.96M | 385.56M | 0 |
| Basic Shares Outstanding | 134.8M | 179.69M | 310.07M | 351.58M | 370.39M | 376.96M | 403.4M | 382.06M | 0 |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Cronos Group Inc. (CRON) 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 | 21.24M | 47.77M | 1.57B | 1.37B | 1.08B | 960.16M | 933.31M | 936.11M | 944.09M |
| Cash & Short-Term Investments | 7.32M | 23.96M | 1.51B | 1.29B | 1B | 877.72M | 861.53M | 858.8M | 831.79M |
| Cash Only | 7.32M | 23.96M | 1.2B | 1.08B | 886.97M | 764.64M | 669.29M | 858.8M | 791.79M |
| Short-Term Investments | 0 | 0 | 306.35M | 211.77M | 117.68M | 113.08M | 192.24M | 0 | 40M |
| Accounts Receivable | 1.14M | 5.79M | 16.53M | 26.04M | 33.29M | 31.29M | 35.88M | 29.77M | 78.05M |
| Days Sales Outstanding | 128.51 | 174.32 | 254.1 | 203.47 | 188.22 | 131.67 | 150.11 | 92.39 | 147.32 |
| Inventory | 9.65M | 15.17M | 38.04M | 44M | 32.8M | 37.56M | 30.5M | 33.15M | 46.75M |
| Days Inventory Outstanding | 1.78K | 937.03 | 335.83 | 221.37 | 145.74 | 192.24 | 147.75 | 130.92 | 130.65 |
| Other Current Assets | 3.72M | 14.55M | 3.25M | 1.18M | 0 | 7.11M | 5.41M | 14.39M | -12.5M |
| Total Non-Current Assets | 59.11M | 143.94M | 517.18M | 553.51M | 318.02M | 252.85M | 206.96M | 230.07M | 253.05M |
| Property, Plant & Equipment | 44.67M | 126.2M | 166.49M | 197.38M | 82.95M | 62.83M | 60.82M | 134.58M | 147.29M |
| Fixed Asset Turnover | 0.07x | 0.10x | 0.14x | 0.24x | 0.78x | 1.38x | 1.43x | 0.87x | 1.31x |
| Goodwill | 1.43M | 1.32M | 214.49M | 179.52M | 1.1M | 1.03M | 1.06M | 63.45M | 66.48M |
| Intangible Assets | 8.91M | 8.25M | 71.23M | 69.72M | 18.08M | 26.7M | 21.08M | 11.13M | 8.89M |
| Long-Term Investments | 4.1M | 3.08M | 557K | 19.23M | 135.16M | 89.75M | 54.74M | 2.81M | 7.66M |
| Other Non-Current Assets | 0 | 5.1M | 64.4M | 87.66M | 80.73M | 72.54M | 69.04M | 15.53M | 20.85M |
| Total Assets | 80.34M▲ 0% | 191.71M▲ 138.6% | 2.09B▲ 990.4% | 1.93B▼ 7.9% | 1.4B▼ 27.4% | 1.21B▼ 13.2% | 1.14B▼ 6.0% | 1.17B▲ 2.3% | 1.2B▲ 2.6% |
| Asset Turnover | 0.04x | 0.06x | 0.01x | 0.02x | 0.05x | 0.07x | 0.08x | 0.10x | 0.16x |
| Asset Growth % | 151.71% | 138.62% | 990.4% | -7.88% | -27.42% | -13.22% | -6% | 2.28% | 2.64% |
| Total Current Liabilities | 6.26M | 33.4M | 332.89M | 206.83M | 54.37M | 68.12M | 41.4M | 49.7M | 48.19M |
| Accounts Payable | 6.26M | 1.6M | 35.3M | 19.35M | 11.11M | 11.16M | 12.13M | 16.97M | 11.64M |
| Days Payables Outstanding | 1.16K | 98.67 | 311.63 | 97.33 | 49.37 | 57.14 | 58.77 | 67.03 | 32.53 |
| Short-Term Debt | 0 | 15.38M | 0 | 0 | 0 | 0 | 0 | 0 | 337K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 28.43M | 297.16M | 163.41M | 14.38M | 15K | 102K | 40K | 47.85M |
| Current Ratio | 3.39x | 1.43x | 4.73x | 6.63x | 19.86x | 14.10x | 22.54x | 18.84x | 19.59x |
| Quick Ratio | 1.85x | 0.98x | 4.61x | 6.42x | 19.25x | 13.54x | 21.81x | 18.17x | 18.62x |
| Cash Conversion Cycle | 753.63 | 1.01K | 278.31 | 327.51 | 284.58 | 266.77 | 239.09 | 156.27 | 245.44 |
| Total Non-Current Liabilities | 5.39M | 2.93M | 8.52M | 10.68M | 9.09M | 3.93M | 2.74M | 5.63M | 5.99M |
| Long-Term Debt | 4.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17M |
| Capital Lease Obligations | 0 | 0 | 6.68M | 8.49M | 7.09M | 2.55M | 1.56M | 993K | 0 |
| Deferred Tax Liabilities | 1.13M | 1.36M | 0 | 0 | 81K | 0 | 181K | 3.56M | 4.09M |
| Other Non-Current Liabilities | 1.13M | 1.57M | 1.84M | 2.19M | 1.91M | 1.38M | 1M | 1.07M | 733K |
| Total Liabilities | 11.66M | 36.33M | 341.41M | 217.51M | 63.46M | 72.05M | 44.14M | 55.33M | 54.18M |
| Total Debt | 4.27M | 15.38M | 7.11M | 9.81M | 9.81M | 3.88M | 2.55M | 2.02M | 1.51M |
| Net Debt | -3.05M | -8.58M | -1.19B | -1.07B | -877.17M | -760.77M | -666.74M | -856.79M | -790.28M |
| Debt / Equity | 0.06x | 0.10x | 0.00x | 0.01x | 0.01x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -61.09x | -260.25x | -4.65x | -1179.50x | -10813.67x | -8571.38x | - | - | - |
| Total Equity | 68.68M▲ 0% | 155.39M▲ 126.2% | 1.75B▲ 1025.6% | 1.71B▼ 2.3% | 1.33B▼ 21.9% | 1.14B▼ 14.5% | 1.1B▼ 3.9% | 1.11B▲ 1.4% | 1.09B▼ 1.5% |
| Equity Growth % | 174.12% | 126.24% | 1025.61% | -2.34% | -21.89% | -14.49% | -3.93% | 1.36% | -1.47% |
| Book Value per Share | 0.39 | 0.90 | 5.10 | 4.86 | 3.60 | 3.03 | 2.88 | 2.88 | 2.87 |
| Total Shareholders' Equity | 68.68M | 155.29M | 1.75B | 1.71B | 1.34B | 1.14B | 1.1B | 1.06B | 1.09B |
| Common Stock | 66.45M | 165.56M | 561.16M | 569.26M | 595.5M | 611.32M | 662.17M | 669.88M | 0 |
| Retained Earnings | -2.96M | -16.68M | 1.14B | 1.06B | 659.42M | 490.68M | 416.72M | 457.71M | 447.76M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 699.8K | 682.8K | 27.84M | 43M | 49.87M | -797K | 20.68M | -63.52M | -16.84M |
| Minority Interest | 0 | 99.85K | -853K | -3.2M | -2.97M | -2.92M | -3.45M | 46.92M | 733K |
Cronos Group Inc. (CRON) 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 | -4.41M | -7.15M | -130.01M | -144.87M | -153.62M | -88.95M | -42.84M | 18.84M | 0 |
| Operating CF Margin % | -135.92% | -58.99% | -547.4% | -310.09% | -237.94% | -102.53% | -49.1% | 16.02% | - |
| Operating CF Growth % | 8.42% | -62.07% | -1718.19% | -11.43% | -6.04% | 42.1% | 51.84% | 143.99% | -100% |
| Net Income | 1.98M | -14.1M | 1.17B | -75.27M | -397.2M | -168.73M | -74.55M | 40.02M | 0 |
| Depreciation & Amortization | 792.05K | 1.84M | 3.91M | 7.04M | 15.4M | 13.12M | 8.11M | 9.34M | 0 |
| Stock-Based Compensation | 1.48M | 3.11M | 11.62M | 15.36M | 10.15M | 15.12M | 8.77M | 8.7M | 0 |
| Deferred Taxes | 236.98K | 359.02K | -1.26B | 1.35M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -3.99M | -1.85M | 4.63M | -85.7M | 222.88M | 35.89M | 41.31M | -38.9M | 0 |
| Working Capital Changes | -4.91M | 3.48M | -54.21M | -7.65M | -4.84M | 15.66M | -26.47M | -311K | 0 |
| Change in Receivables | -821.47K | -2.22M | -5.41M | -10.02M | -12.16M | -8.55M | -6.59M | -917K | 0 |
| Change in Inventory | -6.71M | -3.89M | 29.44M | -735K | 11.56M | -7.22M | 7.4M | 5.28M | 0 |
| Change in Payables | 5.33M | 5.49M | 13.79M | -2.78M | -1.6M | -863K | -773K | -7.45M | 0 |
| Cash from Investing | -30.83M | -89.19M | -603.54M | 20.15M | -28.9M | -1.84M | -59.5M | 175.15M | 0 |
| Capital Expenditures | -33.96M | -84.26M | -38.95M | -31.41M | -11.14M | -3.45M | -2.5M | -12.52M | 0 |
| CapEx % of Revenue | 1046.12% | 695.17% | 164.01% | 67.24% | 17.26% | 3.98% | 2.87% | 10.65% | - |
| Acquisitions | -1.66M | -455.94K | -225.95M | 0 | 0 | 0 | 0 | 5.71M | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.06M | -5.1M | -58.32M | -43.84M | -3.06M | 4.12M | 18.41M | 8.41M | 0 |
| Cash from Financing | 39.81M | 113.54M | 1.86B | -3.05M | -13.44M | -2.9M | -1.03M | -1.23M | -19.91M |
| Debt Issued (Net) | 1.94M | 11.58M | -15.56M | -2.41M | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -1.19M | 0 | 0 | 0 | 0 | 0 | -9.74M |
| Other Financing | 37.87M | -4.98M | 1.87B | -637K | -13.44M | -2.9M | -1.03M | -1.23M | -19.91M |
| Net Change in Cash | 4.57M▲ 0% | 17.2M▲ 276.5% | 1.18B▲ 6736.1% | -121.67M▼ 110.3% | -191.05M▼ 57.0% | -122.33M▲ 36.0% | -95.35M▲ 22.1% | 189.51M▲ 298.7% | -67.01M▼ 135.4% |
| Free Cash Flow | -38.37M▲ 0% | -91.41M▼ 138.2% | -168.96M▼ 84.8% | -180.26M▼ 6.7% | -165.88M▲ 8.0% | -93.98M▲ 43.3% | -46.26M▲ 50.8% | 5.69M▲ 112.3% | 0▼ 100.0% |
| FCF Margin % | -1182.04% | -754.16% | -711.41% | -385.84% | -256.93% | -108.34% | -53.02% | 4.84% | - |
| FCF Growth % | -544.74% | -138.24% | -84.83% | -6.69% | 7.98% | 43.34% | 50.78% | 112.3% | -100% |
| FCF per Share | -0.22 | -0.53 | -0.49 | -0.51 | -0.45 | -0.25 | -0.12 | 0.01 | - |
| FCF Conversion (FCF/Net Income) | 2.98x | 0.33x | -0.11x | 1.98x | 0.39x | 0.53x | 0.58x | 0.46x | - |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 892K | 177K | 33.01M | 647K | 0 |
Cronos Group Inc. (CRON) 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) | -5.29% | -3.16% | -19.31% | 122.51% | -4.23% | -26.04% | -13.63% | -6.61% | 3.72% | -0.86% |
| Return on Invested Capital (ROIC) | -5.37% | -10.08% | -14.44% | -32.7% | -27.51% | -39.92% | -19.96% | -15.71% | -16.79% | -0.79% |
| Gross Margin | 359.67% | 39.09% | 51.26% | -74.09% | -55.29% | -27.25% | 17.79% | 13.65% | 21.42% | 32.46% |
| Net Margin | -214.64% | -45.69% | -178.5% | 4911.6% | -156.55% | -613.54% | -194.51% | -84.78% | 34.93% | -4.89% |
| Debt / Equity | 0.12x | 0.06x | 0.10x | 0.00x | 0.01x | 0.01x | 0.00x | 0.00x | 0.00x | 0.00x |
| Interest Coverage | -6.91x | -61.09x | -260.25x | -4.65x | -1179.50x | -10813.67x | -8571.38x | - | - | - |
| FCF Conversion | 5.44x | 2.98x | 0.33x | -0.11x | 1.98x | 0.39x | 0.53x | 0.58x | 0.46x | - |
| Revenue Growth | -87.89% | 687.25% | 273.41% | 95.94% | 96.71% | 38.19% | 34.37% | 0.57% | 34.82% | 64.4% |
Cronos Group Inc. (CRON) SEC filings — annual & quarterly reports (10-K, 10-Q)
Feb 26, 2026·SEC
Dec 9, 2025·SEC
Nov 6, 2025·SEC
Cronos Group Inc. (CRON) stock FAQ — growth, dividends, profitability & financials explained
Cronos Group Inc. (CRON) reported $193.4M in revenue for fiscal year 2025.
Cronos Group Inc. (CRON) grew revenue by 64.4% over the past year. This is strong growth.
Cronos Group Inc. (CRON) reported a net loss of $9.4M for fiscal year 2025.
Cronos Group Inc. (CRON) has a return on equity (ROE) of -0.9%. Negative ROE indicates the company is unprofitable.
Cronos Group Inc. (CRON) had negative free cash flow of $0.2M in fiscal year 2025, likely due to heavy capital investments.
Cronos Group Inc. (CRON) 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