Metalla Royalty & Streaming Ltd. (MTA) 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.
Metalla Royalty & Streaming Ltd. (MTA) stock price & volume — 10-year historical chart
Metalla Royalty & Streaming Ltd. (MTA) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Metalla Royalty & Streaming Ltd. (MTA) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 26, 2026 | $0.03vs $0.01-499.5% | $3Mvs $4M-10.6% |
| Q4 2025 | Nov 13, 2025 | $0.01vs $0.01-25.0% | $4Mvs $6M-32.6% |
| Q3 2025 | Aug 14, 2025 | $0.02vs $0.01-300.0% | $3Mvs $5M-43.6% |
| Q2 2025 | May 15, 2025 | $0.01vs $0.01+0.0% | $2Mvs $3M-44.4% |
Metalla Royalty & Streaming Ltd. (MTA) competitors in Precious Metals Streaming and Royalties — business model, growth, and fundamentals comparison
Metalla Royalty & Streaming Ltd. (MTA) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Metalla Royalty & Streaming Ltd. (MTA) annual income statement — 10-year revenue, gross profit & net income history
| Line item | May'14 | May'15 | May'16 | May'17 | May'18 | May'19 | May'20 | Dec'21 | Dec'22 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 0 | 0 | 5.71M | 5.8M | 2.6M | 2.97M | 2.41M | 3.93M |
| Revenue Growth % | - | - | - | - | - | 1.57% | -55.14% | 14.07% | -18.73% | 51.12% |
| Cost of Goods Sold | 111.5K | 481 | 506 | 0 | 5.14M | 4M | 1.65M | 2.35M | 1.81M | 2.1M |
| COGS % of Revenue | - | - | - | - | 89.88% | 68.96% | 63.48% | 79.05% | 74.9% | - |
| Gross Profit | -111.5K▲ 0% | -481▲ 99.6% | -506▼ 5.2% | 0▲ 100.0% | 578.32K▲ 0% | 1.8M▲ 211.5% | 950.82K▼ 47.2% | 622.22K▼ 34.6% | 605.84K▼ 2.6% | 1.82M▲ 0% |
| Gross Margin % | - | - | - | - | 10.12% | 31.04% | 36.52% | 20.95% | 25.1% | 46.44% |
| Gross Profit Growth % | 1.01% | 99.57% | -5.17% | 100% | - | 211.55% | -47.23% | -34.56% | -2.63% | - |
| Operating Expenses | 711.02K | 222.25K | 161.91K | 2.27M | 2.01M | 2.87M | 4.55M | 9.57M | 6.77M | 6.99M |
| OpEx % of Revenue | - | - | - | - | 35.12% | 49.5% | 174.8% | 322.17% | 280.36% | - |
| Selling, General & Admin | 645.99K | 222.25K | 161.91K | 2.27M | 2.01M | 2.87M | 4.55M | 9.57M | 6.77M | 6.99M |
| SG&A % of Revenue | - | - | - | - | 35.12% | 49.5% | 174.8% | 322.17% | 280.36% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 65.03K | 0 | 0 | -2.31K | 0 | 0 | -8.76K | -14.53K | 52.23K | 0 |
| Operating Income | 872.47K▲ 0% | -99.21K▼ 111.4% | -157.05K▼ 58.3% | -2.27M▼ 1347.3% | -1.3M▲ 42.9% | -1.07M▲ 17.5% | -3.6M▼ 236.1% | -8.95M▼ 148.5% | -6.16M▲ 31.1% | -7.52M▲ 0% |
| Operating Margin % | - | - | - | - | -22.71% | -18.46% | -138.28% | -301.21% | -255.25% | -191.55% |
| Operating Income Growth % | 185.35% | -111.37% | -58.3% | -1347.27% | 42.91% | 17.46% | -236.09% | -148.48% | 31.13% | - |
| EBITDA | 983.97K | -98.73K | -156.54K | -2.18M | 1.56M | 714.48K | -2.93M | -6.64M | -5.03M | -6.15M |
| EBITDA Margin % | - | - | - | - | 27.37% | 12.31% | -112.42% | -223.55% | -208.31% | -156.54% |
| EBITDA Growth % | 208.18% | -110.03% | -58.56% | -1293.54% | 171.69% | -54.31% | -509.65% | -126.83% | 24.27% | -20.61% |
| D&A (Non-Cash Add-back) | 111.5K | 481 | 506 | 91.44K | 2.86M | 1.79M | 673.17K | 2.31M | 1.13M | 1.37M |
| EBIT | 872.47K | -99.21K | -157.05K | -2.27M | -1.3M | 0 | 0 | -8.95M | -6.16M | -2.9M |
| Net Interest Income | 0 | -5.38K | -12.2K | -129.7K | -276.7K | -361.76K | -659.13K | -818.37K | -1.29M | -1.1M |
| Interest Income | 57.45K | 0 | 0 | 74.23K | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 57.45K | 5.38K | 12.2K | 203.93K | 276.7K | 361.76K | 659.13K | 818.37K | 1.29M | 1.1M |
| Other Income/Expense | -1.69M | -123.52K | 15.71K | -1.43K | -128.35K | -109.64K | 152.21K | -1.55M | -4.73M | -1.79M |
| Pretax Income | -2.46M▲ 0% | -350.59K▲ 85.7% | -158.91K▲ 54.7% | -2.4M▼ 1412.9% | -1.83M▲ 23.7% | -1.54M▲ 15.9% | -4.42M▼ 186.6% | -10.49M▼ 137.3% | -10.89M▼ 3.8% | -7.53M▲ 0% |
| Pretax Margin % | - | - | - | - | -32.09% | -26.58% | -169.83% | -353.28% | -451.08% | -191.69% |
| Income Tax | 3.28M | 4.08M | -10.34K | -72.8K | 153.02K | 263.44K | 278.55K | -65.11K | 41.85K | 1.23M |
| Effective Tax Rate % | -133.13% | -1164.99% | 6.51% | 3.03% | -8.35% | -17.08% | -6.3% | 0.62% | -0.38% | -16.34% |
| Net Income | -2.46M▲ 0% | -4.18M▼ 69.9% | -158.91K▲ 96.2% | -2.4M▼ 1412.9% | -1.99M▲ 17.4% | -1.81M▲ 9.1% | -4.7M▼ 160.2% | -10.43M▼ 121.8% | -10.93M▼ 4.8% | -8.76M▲ 0% |
| Net Margin % | - | - | - | - | -34.77% | -31.12% | -180.53% | -351.08% | -452.81% | -223.01% |
| Net Income Growth % | -150.95% | -69.88% | 96.2% | -1412.85% | 17.36% | 9.1% | -160.24% | -121.84% | -4.81% | 5.54% |
| Net Income (Continuing) | - | - | - | - | -1.99M | - | -4.7M | -10.43M | -10.93M | -8.76M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.37▲ 0% | -0.60▼ 62.2% | -0.02▲ 96.2% | -0.24▼ 952.6% | -0.11▲ 54.2% | -0.07▲ 36.1% | -0.14▼ 99.1% | -0.24▼ 71.4% | -0.24▲ 0.0% | -0.17▲ 0% |
| EPS Growth % | -131.25% | -62.16% | 96.2% | -952.63% | 54.17% | 36.09% | -99.15% | -71.43% | 0% | 10.56% |
| EPS (Basic) | -0.37 | -0.60 | -0.02 | -0.24 | -0.11 | -0.07 | -0.14 | -0.24 | -0.24 | - |
| Diluted Shares Outstanding | 6.59M | 6.91M | 6.97M | 9.84M | 17.82M | 25.7M | 33.89M | 42.57M | 44.8M | 52.84M |
| Basic Shares Outstanding | 6.59M | 6.91M | 6.97M | 9.84M | 17.82M | 25.7M | 33.89M | 42.57M | 44.8M | 52.84M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Metalla Royalty & Streaming Ltd. (MTA) balance sheet — assets, liabilities & shareholders' equity
| Line item | May'14 | May'15 | May'16 | May'17 | May'18 | May'19 | May'20 | Dec'21 | Dec'22 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 208.22K | 107.63K | 26.89K | 1.1M | 4.03M | 3.9M | 3.77M | 6.53M | 9.57M | 9.74M |
| Cash & Short-Term Investments | 12.4K | 95.91K | 3.14K | 903.11K | 3.74M | 3.4M | 3.39M | 2.34M | 4.56M | 5.9M |
| Cash Only | 12.4K | 95.91K | 3.14K | 903.11K | 3.74M | 3.4M | 3.39M | 2.34M | 4.56M | 5.9M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 100.91K | 5.86K | 9.03K | 34.72K | 195.97K | 240.44K | 167.29K | 1.3M | 1.51M | 2.15M |
| Days Sales Outstanding | - | - | - | - | 12.52 | 15.12 | 23.45 | 159.92 | 227.76 | 161.07 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.14M | 2.18M | 615K |
| Days Inventory Outstanding | - | - | - | - | - | - | - | 333.44 | 440.68 | 261.21 |
| Other Current Assets | 94.92K | 5.86K | 14.72K | 161.49K | 99.05K | 254.15K | 216.74K | 739.71K | 1.32M | 1.07M |
| Total Non-Current Assets | 4.53M | 531 | 0 | 4.72M | 15.08M | 43.2M | 46.54M | 106.09M | 121.32M | 128.09M |
| Property, Plant & Equipment | 4.31M | 531 | 0 | 2.05M | 13.21M | 41.58M | 45.11M | 102.86M | 120.73M | 127.53M |
| Fixed Asset Turnover | - | - | - | - | 0.43x | 0.14x | 0.06x | 0.03x | 0.02x | 0.03x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 1.9M | 1.87M | 1.62M | 1.43M | 1.34M | 594.99K | 2.16M |
| Other Non-Current Assets | 217.27K | 0 | 0 | 768.88K | 0 | 0 | 0 | 1.89M | 0 | 0 |
| Total Assets | 4.74M▲ 0% | 108.16K▼ 97.7% | 26.89K▼ 75.1% | 5.82M▲ 21529.8% | 19.11M▲ 228.6% | 47.1M▲ 146.5% | 50.31M▲ 6.8% | 112.62M▲ 123.9% | 130.89M▲ 16.2% | 137.82M▲ 0% |
| Asset Turnover | - | - | - | - | 0.30x | 0.12x | 0.05x | 0.03x | 0.02x | 0.03x |
| Asset Growth % | -30.65% | -97.72% | -75.14% | 21529.81% | 228.58% | 146.46% | 6.81% | 123.87% | 16.22% | 93.69% |
| Total Current Liabilities | 173.8K | 312.95K | 227.59K | 185.27K | 415.66K | 3.26M | 1.33M | 1.09M | 6.54M | 2.19M |
| Accounts Payable | 173.8K | 91.05K | 48.63K | 0 | 0 | 832.95K | 937.65K | 1.03M | 1.22M | 1.14M |
| Days Payables Outstanding | 568.94 | 69.06K | 35.08K | - | - | 75.97 | 207.09 | 160.41 | 246.89 | 158.24 |
| Short-Term Debt | 0 | 221.9K | 178.96K | 0 | 138.8K | 2.07M | 2.8K | 0 | 5.25M | 678K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 357.34K | 151.27K | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 185.27K | 276.86K | 0 | -696.1K | -974.16K | -1.16M | -769K |
| Current Ratio | 1.20x | 0.34x | 0.12x | 5.93x | 9.70x | 1.20x | 2.83x | 5.99x | 1.46x | 1.46x |
| Quick Ratio | 1.20x | 0.34x | 0.12x | 5.93x | 9.70x | 1.20x | 2.83x | 4.03x | 1.13x | 1.13x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | 332.95 | 421.56 | 264.04 |
| Total Non-Current Liabilities | 9.22K | 312.95K | 227.59K | 11.18K | 6.86M | 107.33K | 3.79M | 10.98M | 5.79M | 5.34M |
| Long-Term Debt | 0 | 0 | 0 | 11.18K | 6.71M | 0 | 3.31M | 10.51M | 5.34M | 2.67M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 153.02K | 107.33K | 476.04K | 468.07K | 456.92K | 1.98M |
| Other Non-Current Liabilities | 9.22K | 312.95K | 227.59K | 0 | 6.72M | 0 | 0 | 0 | 0 | 6.29M |
| Total Liabilities | 183.02K | 312.95K | 227.59K | 196.46K | 7.28M | 3.37M | 5.12M | 12.07M | 12.33M | 7.53M |
| Total Debt | 0 | 221.9K | 178.96K | 11.18K | 6.85M | 2.07M | 3.32M | 10.51M | 10.59M | 3.35M |
| Net Debt | -12.4K | 125.99K | 175.82K | -891.92K | 3.11M | -1.33M | -69.45K | 8.17M | 6.03M | -2.55M |
| Debt / Equity | - | - | - | 0.00x | 0.58x | 0.05x | 0.07x | 0.10x | 0.09x | 0.09x |
| Debt / EBITDA | - | - | - | - | 4.38x | 2.90x | - | - | - | -0.54x |
| Net Debt / EBITDA | -0.01x | - | - | - | 1.99x | -1.87x | - | - | - | 0.41x |
| Interest Coverage | 15.19x | -18.43x | -12.87x | -11.15x | -4.69x | -2.96x | -5.46x | -10.93x | -4.78x | -2.64x |
| Total Equity | 4.55M▲ 0% | 0▼ 100.0% | -200.7K▲ 0% | 0▲ 100.0% | 11.83M▲ 0% | 43.73M▲ 269.6% | 45.19M▲ 3.3% | 100.55M▲ 122.5% | 118.56M▲ 17.9% | 130.3M▲ 0% |
| Equity Growth % | - | -100% | - | 100% | - | 269.64% | 3.32% | 122.53% | 17.91% | 105.97% |
| Book Value per Share | 0.69 | -0.03 | -0.03 | 0.57 | 0.66 | 1.70 | 1.33 | 2.36 | 2.65 | 2.47 |
| Total Shareholders' Equity | 4.55M | -204.79K | -200.7K | 5.62M | 11.83M | 43.73M | 45.19M | 100.55M | 118.56M | 130.3M |
| Common Stock | 15.41M | 13.45M | 12.97M | 18.97M | 27.81M | 61.39M | 66.47M | 133.91M | 161.7M | 179M |
| Retained Earnings | -14.24M | -16.61M | -15.99M | -17.88M | -20.96M | -23.12M | -28.43M | -45.41M | -56.33M | -61.5M |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Accumulated OCI | 0 | 0 | 0 | 4.54M | 4.98M | 5.47M | 7.14M | 12.05M | 13.2M | 12.79M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Metalla Royalty & Streaming Ltd. (MTA) cash flow — operating, investing & free cash flow history
| Line item | May'14 | May'15 | May'16 | May'17 | May'18 | May'19 | May'20 | Dec'21 | Dec'22 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -344.51K | -387.63K | -197.5K | -678.08K | 2.19M | 1.69M | -1.12M | 298.97K | -35.04K | -35.04K |
| Operating CF Margin % | - | - | - | - | 38.26% | 29.12% | -43.15% | 10.07% | -1.45% | - |
| Operating CF Growth % | 51.15% | -12.52% | 49.05% | -243.33% | 422.41% | -22.69% | -166.47% | 126.61% | -111.72% | 2885.31% |
| Net Income | -2.46M | -350.59K | -158.91K | -2.4M | -1.99M | -1.81M | -4.7M | -10.43M | -10.93M | -8.76M |
| Depreciation & Amortization | 111.5K | 481 | 506 | 0 | 2.86M | 1.81M | 615.89K | 2.49M | 1.81M | -1.65M |
| Stock-Based Compensation | 280.52K | 0 | 0 | 1.66M | 645.8K | 801.53K | 1.47M | 5.32M | 2.88M | 2.58M |
| Deferred Taxes | 65.03K | 0 | 0 | 0 | 153.02K | -38.5K | 371.35K | -111.82K | -11.14K | 116.09K |
| Other Non-Cash Items | 1.83M | 89.29K | 11.6K | 126.51K | 261.64K | 361.76K | 973.56K | 3.64M | 7.04M | 8.73M |
| Working Capital Changes | -175.93K | -126.81K | -50.7K | -62.03K | 250.89K | 560.76K | 144.4K | -614.03K | -825.37K | 286.06K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 67.24K | 34.98K | -186.14K | -742.79K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 111.19K | -96.38K | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.67M | -29.2K | 0 | -3.09M | -243.91K | -9.64M | -3.24M | -36.02M | -1.31M | -2.56M |
| Capital Expenditures | -1.67M | -29.2K | 0 | -1.17M | -674.11K | -9.95M | -3.46M | -36.51M | -1.47M | -7.72M |
| CapEx % of Revenue | - | - | - | - | 11.8% | 171.39% | 133.05% | 1229.29% | 60.75% | - |
| Acquisitions | 0 | 0 | 0 | -1.92M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 430.2K | 310.1K | 224.43K | 483.85K | 156.64K | 5.16M |
| Cash from Financing | 460.8K | 221.9K | 109.26K | 4.67M | 853.63K | 7.72M | 4.41M | 32.77M | 3.79M | 4.27M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - | - | 0 |
| Equity Issued (Net) | - | - | - | - | - | - | - | - | - | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | -290.26K | -1.34M | -1.17M | 0 | 0 | -1.2M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -875.8K | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 221.9K | 0 | -93.69K | 1.14M | 6.38M | 7.5M | 6.11M | -282.37K | -855.45K |
| Net Change in Cash | -1.55M▲ 0% | 85.09K▲ 105.5% | -88.25K▼ 203.7% | 900.07K▲ 1119.9% | 2.79M▲ 210.2% | -158.38K▼ 105.7% | 66.75K▲ 142.1% | -2.96M▼ 4527.8% | 2.21M▲ 174.8% | 2.6M▲ 0% |
| Free Cash Flow | -2.01M▲ 0% | -416.83K▲ 79.3% | -197.5K▲ 52.6% | -1.85M▼ 835.1% | 1.51M▲ 181.9% | -8.26M▼ 646.1% | -4.59M▲ 44.4% | -36.21M▼ 689.3% | -1.5M▲ 95.9% | -6.62M▲ 0% |
| FCF Margin % | - | - | - | - | 26.46% | -142.27% | -176.21% | -1219.22% | -62.2% | -168.56% |
| FCF Growth % | 15.14% | 79.27% | 52.62% | -835.06% | 181.88% | -646.08% | 44.44% | -689.3% | 95.85% | 48.33% |
| FCF per Share | -0.30 | -0.06 | -0.03 | -0.19 | 0.08 | -0.32 | -0.14 | -0.85 | -0.03 | -0.03 |
| FCF Conversion (FCF/Net Income) | 0.14x | 0.09x | 1.24x | 0.28x | -1.10x | -0.94x | 0.24x | -0.03x | 0.00x | 0.76x |
| Interest Paid | - | - | - | - | - | - | - | - | - | 0 |
| Taxes Paid | - | - | - | - | - | - | - | - | - | 0 |
Metalla Royalty & Streaming Ltd. (MTA) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -44.11% | -192.27% | - | -88.73% | -22.77% | -6.5% | -10.57% | -14.31% | -9.98% | -6.72% |
| Return on Invested Capital (ROIC) | 13.78% | -3.34% | - | -72.5% | -9.9% | -2.8% | -6.17% | -8.72% | -3.96% | -3.96% |
| Gross Margin | - | - | - | - | 10.12% | 31.04% | 36.52% | 20.95% | 25.1% | 46.44% |
| Net Margin | - | - | - | - | -34.77% | -31.12% | -180.53% | -351.08% | -452.81% | -223.01% |
| Debt / Equity | - | - | - | 0.00x | 0.58x | 0.05x | 0.07x | 0.10x | 0.09x | 0.09x |
| Interest Coverage | 15.19x | -18.43x | -12.87x | -11.15x | -4.69x | -2.96x | -5.46x | -10.93x | -4.78x | -2.64x |
| FCF Conversion | 0.14x | 0.09x | 1.24x | 0.28x | -1.10x | -0.94x | 0.24x | -0.03x | 0.00x | 0.76x |
| Revenue Growth | - | - | - | - | - | 1.57% | -55.14% | 14.07% | -18.73% | 51.12% |
Metalla Royalty & Streaming Ltd. (MTA) stock FAQ — growth, dividends, profitability & financials explained
Metalla Royalty & Streaming Ltd. (MTA) reported $3.9M in revenue for fiscal year 2022.
Metalla Royalty & Streaming Ltd. (MTA) saw revenue decline by 18.7% over the past year.
Metalla Royalty & Streaming Ltd. (MTA) reported a net loss of $8.8M for fiscal year 2022.
Metalla Royalty & Streaming Ltd. (MTA) has a return on equity (ROE) of -10.0%. Negative ROE indicates the company is unprofitable.
Metalla Royalty & Streaming Ltd. (MTA) had negative free cash flow of $6.6M in fiscal year 2022, likely due to heavy capital investments.
Metalla Royalty & Streaming Ltd. (MTA) 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