8-K Announcements
6Mar 27, 2026·SEC
Feb 26, 2026·SEC
Dec 23, 2025·SEC
National CineMedia, Inc. (NCMI) 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.
National CineMedia, Inc. (NCMI) stock price & volume — 10-year historical chart
National CineMedia, Inc. (NCMI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
National CineMedia, Inc. (NCMI) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 26, 2026 | $0.28vs $0.25+12.0% | $93Mvs $91M+2.5% |
| Q4 2025 | Oct 30, 2025 | $0.02vs $0.03+156.6% | $63Mvs $92M-31.3% |
| Q3 2025 | Aug 5, 2025 | $0.11vs $0.11+0.0% | $52Mvs $63M-18.2% |
| Q2 2025 | May 6, 2025 | $0.24vs $0.20-20.0% | $35Mvs $34M+1.7% |
National CineMedia, Inc. (NCMI) competitors in Out-of-home and cinema advertising — business model, growth, and fundamentals comparison
National CineMedia, Inc. (NCMI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
National CineMedia, Inc. (NCMI) 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 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 426.1M | 441.4M | 444.8M | 90.4M | 114.6M | 249.2M | 165.2M | 240.8M | 243.2M |
| Revenue Growth % | -4.8% | 3.59% | 0.77% | -79.68% | 26.77% | 117.45% | -33.71% | 45.76% | 1% |
| Cost of Goods Sold | 32.4M | 37.4M | 134.5M | 43.5M | 76.9M | 117.9M | 80.1M | 168M | 169.4M |
| COGS % of Revenue | 7.6% | 8.47% | 30.24% | 48.12% | 67.1% | 47.31% | 48.49% | 69.77% | 69.65% |
| Gross Profit | 393.7M▲ 0% | 404M▲ 2.6% | 310.3M▼ 23.2% | 46.9M▼ 84.9% | 37.7M▼ 19.6% | 131.3M▲ 248.3% | 85.1M▼ 35.2% | 72.8M▼ 14.5% | 73.8M▲ 1.4% |
| Gross Margin % | 92.4% | 91.53% | 69.76% | 51.88% | 32.9% | 52.69% | 51.51% | 30.23% | 30.35% |
| Gross Profit Growth % | -5.72% | 2.62% | -23.19% | -84.89% | -19.62% | 248.28% | -35.19% | -14.45% | 1.37% |
| Operating Expenses | 239.8M | 249.7M | 149M | 107.9M | 106.3M | 124.4M | 112.4M | 92.3M | 87.7M |
| OpEx % of Revenue | 56.28% | 56.57% | 33.5% | 119.36% | 92.76% | 49.92% | 68.04% | 38.33% | 36.06% |
| Selling, General & Admin | 109.9M | 114.8M | 108.7M | 68.5M | 70.7M | 87.1M | 86.9M | 92.3M | 87.7M |
| SG&A % of Revenue | 25.79% | 26.01% | 24.44% | 75.77% | 61.69% | 34.95% | 52.6% | 38.33% | 36.06% |
| Research & Development | 3.6M | 1.7M | 0 | 0 | 1.7M | 0 | 0 | 3.3M | 0 |
| R&D % of Revenue | 0.84% | 0.39% | - | - | 1.48% | - | - | 1.37% | - |
| Other Operating Expenses | 300K | 200K | 40.3M | 39.4M | 33.9M | 37.3M | 25.5M | -3.3M | 0 |
| Operating Income | 153.9M▲ 0% | 154.3M▲ 0.3% | 161.3M▲ 4.5% | -61M▼ 137.8% | -68.6M▼ 12.5% | 6.9M▲ 110.1% | -27.3M▼ 495.7% | -19.5M▲ 28.6% | -13.9M▲ 28.7% |
| Operating Margin % | 36.12% | 34.96% | 36.26% | -67.48% | -59.86% | 2.77% | -16.53% | -8.1% | -5.72% |
| Operating Income Growth % | -11.04% | 0.26% | 4.54% | -137.82% | -12.46% | 110.06% | -495.65% | 28.57% | 28.72% |
| EBITDA | 191.5M | 194.2M | 201.6M | -23.3M | -33M | 38.4M | -1.8M | 22.9M | 24M |
| EBITDA Margin % | 44.94% | 44% | 45.32% | -25.77% | -28.8% | 15.41% | -1.09% | 9.51% | 9.87% |
| EBITDA Growth % | -8.29% | 1.41% | 3.81% | -111.56% | -41.63% | 216.36% | -104.69% | 1372.22% | 4.8% |
| D&A (Non-Cash Add-back) | 37.6M | 39.9M | 40.3M | 37.7M | 35.6M | 31.5M | 25.5M | 42.4M | 37.9M |
| EBIT | 347.6M | 159.1M | 157.1M | 91.7M | -53.6M | 13.5M | 724.6M | -20.4M | -13.9M |
| Net Interest Income | -51.6M | -53.9M | -55.9M | -55.2M | -64.8M | -79.7M | -27.9M | 700K | 800K |
| Interest Income | 1.2M | 1.5M | 2.1M | 600K | 100K | 0 | 0 | 2.4M | 1.4M |
| Interest Expense | 52.8M | 55.4M | 58M | 55.8M | 64.8M | 79.7M | 27.9M | 1.7M | 600K |
| Other Income/Expense | 140.9M | -50.6M | -62.2M | 96.9M | -49.8M | -73.1M | 724M | -2.6M | 3.3M |
| Pretax Income | 185.3M▲ 0% | 103.7M▼ 44.0% | 99.1M▼ 4.4% | 35.9M▼ 63.8% | -118.4M▼ 429.8% | -66.2M▲ 44.1% | 696.7M▲ 1152.4% | -22.1M▼ 103.2% | -10.6M▲ 52.0% |
| Pretax Margin % | 43.49% | 23.49% | 22.28% | 39.71% | -103.32% | -26.57% | 421.73% | -9.18% | -4.36% |
| Income Tax | 127.5M | 23.5M | 12.4M | 162.2M | 0 | 0 | 0 | 200K | 0 |
| Effective Tax Rate % | 68.81% | 22.66% | 12.51% | 451.81% | 0% | 0% | 0% | -0.9% | 0% |
| Net Income | 1.6M▲ 0% | 29.8M▲ 1762.5% | 36.1M▲ 21.1% | -65.4M▼ 281.2% | -48.7M▲ 25.5% | -28.7M▲ 41.1% | 705.2M▲ 2557.1% | -22.3M▼ 103.2% | -10.6M▲ 52.5% |
| Net Margin % | 0.38% | 6.75% | 8.12% | -72.35% | -42.5% | -11.52% | 426.88% | -9.26% | -4.36% |
| Net Income Growth % | -93.7% | 1762.5% | 21.14% | -281.16% | 25.54% | 41.07% | 2557.14% | -103.16% | 52.47% |
| Net Income (Continuing) | 114.5M | 80.2M | 86.7M | -126.3M | -118.4M | -66.2M | 696.7M | -22.3M | -10.6M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 287.7M | 278.8M | 258.3M | 204.5M | 143.2M | 51.3M | 0 | 0 | 0 |
| EPS (Diluted) | 0.24▲ 0% | 1.89▲ 687.5% | 11.15▲ 489.9% | -16.20▼ 245.3% | -6.10▲ 62.3% | -3.49▲ 42.8% | 14.52▲ 516.0% | -0.23▼ 101.6% | -0.11▲ 52.2% |
| EPS Growth % | -94.29% | 687.5% | 489.95% | -245.29% | 62.35% | 42.79% | 516.05% | -101.58% | 52.17% |
| EPS (Basic) | 0.23 | 3.88 | 11.21 | -16.20 | -6.10 | -3.49 | 14.73 | -0.23 | -0.11 |
| Diluted Shares Outstanding | 6.57M | 8.09M | 7.78M | 7.8M | 7.99M | 8.2M | 48.57M | 95.87M | 94.18M |
| Basic Shares Outstanding | 7.06M | 8.09M | 7.85M | 7.79M | 7.98M | 8.2M | 47.88M | 95.87M | 94.18M |
| Dividend Payout Ratio | 3668.75% | 182.55% | 347.65% | - | - | - | 0.07% | - | - |
National CineMedia, Inc. (NCMI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 212.6M | 230.9M | 254.3M | 199.9M | 158.4M | 164.4M | 143.8M | 177.9M | 177.9M |
| Cash & Short-Term Investments | 59.5M | 75.6M | 73.4M | 180.6M | 101.5M | 64.5M | 34.6M | 75.2M | 75.1M |
| Cash Only | 59.5M | 75.6M | 55.9M | 180.3M | 101.2M | 63.8M | 34.6M | 75.1M | 75.1M |
| Short-Term Investments | 0 | 0 | 17.5M | 300K | 300K | 700K | 0 | 100K | 0 |
| Accounts Receivable | 165M | 161.6M | 177.4M | 14.3M | 53M | 92M | 96.6M | 85.3M | 85.3M |
| Days Sales Outstanding | 141.34 | 133.63 | 145.57 | 57.74 | 168.8 | 134.75 | 213.43 | 129.3 | 128.02 |
| Inventory | -12M | -10.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 3.5M | 1.9M | 3.9M | 7.9M | 8.4M | 17.4M | 17.5M |
| Total Non-Current Assets | 935.5M | 910.9M | 875.7M | 686.3M | 659M | 628M | 423.9M | 390.7M | 390.7M |
| Property, Plant & Equipment | 30.7M | 33.6M | 54.7M | 27.5M | 40.1M | 29.9M | 20.1M | 16.4M | 16.4M |
| Fixed Asset Turnover | 13.88x | 13.14x | 8.13x | 3.29x | 2.86x | 8.33x | 8.22x | 14.68x | 14.83x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 717.2M | 684.5M | 643.7M | 627.8M | 606.3M | 586.7M | 394.3M | 350.8M | 350.8M |
| Long-Term Investments | 19.7M | 13.2M | 8.5M | 2M | 1.8M | 1.2M | 700K | 3.8M | 3.8M |
| Other Non-Current Assets | 6.9M | 5.7M | 6.7M | 29M | 10.8M | 10.2M | 8.8M | 19.7M | 19.7M |
| Total Assets | 1.43B▲ 0% | 1.14B▼ 20.4% | 1.13B▼ 1.0% | 886.2M▼ 21.6% | 817.4M▼ 7.8% | 792.4M▼ 3.1% | 567.7M▼ 28.4% | 568.6M▲ 0.2% | 568.6M▲ 0.0% |
| Asset Turnover | 0.30x | 0.39x | 0.39x | 0.10x | 0.14x | 0.31x | 0.29x | 0.42x | 0.43x |
| Asset Growth % | 35.68% | -20.42% | -1.03% | -21.58% | -7.76% | -3.06% | -28.36% | 0.16% | 0% |
| Total Current Liabilities | 109.7M | 110.5M | 119.5M | 50M | 69.8M | 1.2B | 58.4M | 73.5M | 73.5M |
| Accounts Payable | 19.3M | 18M | 20.7M | 13.7M | 16.3M | 25M | 21.7M | 23M | 23M |
| Days Payables Outstanding | 217.42 | 175.67 | 56.17 | 114.95 | 77.37 | 77.4 | 98.88 | 49.97 | 49.56 |
| Short-Term Debt | 0 | 2.7M | 4.3M | 2.7M | 5.3M | 1.12B | 0 | 0 | 0 |
| Deferred Revenue (Current) | 7.1M | 7.3M | 7.6M | 0 | 12.6M | 10.2M | 0 | 23.6M | 23.6M |
| Other Current Liabilities | 72.2M | 67.2M | 73.1M | 13.6M | 27.7M | 36.3M | 16.4M | 8M | 26.9M |
| Current Ratio | 1.94x | 2.09x | 2.13x | 4.00x | 2.27x | 0.14x | 2.46x | 2.42x | 2.42x |
| Quick Ratio | 2.05x | 2.18x | 2.13x | 4.00x | 2.27x | 0.14x | 2.46x | 2.42x | 2.42x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1.04B | 1.12B | 1.13B | 1.1B | 1.13B | 53.3M | 74.8M | 83.9M | 83.9M |
| Long-Term Debt | 923.3M | 920.9M | 923.9M | 1.05B | 1.09B | 0 | 10M | 10M | 22.5M |
| Capital Lease Obligations | 0 | 0 | 24M | 22.6M | 20.4M | 18M | 5M | 12.5M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 214.9M | 199.6M | 183.8M | 32.6M | 16.4M | 35.3M | 59.8M | 61.4M | 61.4M |
| Total Liabilities | 1.15B | 1.23B | 1.25B | 1.15B | 1.2B | 1.26B | 133.2M | 157.4M | 157.4M |
| Total Debt | 923.3M | 923.6M | 952.2M | 1.08B | 1.12B | 1.14B | 16M | 24.2M | 22.5M |
| Net Debt | 863.8M | 848M | 896.3M | 896.4M | 1.02B | 1.08B | -18.6M | -50.9M | -52.6M |
| Debt / Equity | 3.19x | 4.87x | - | - | - | - | 0.04x | 0.06x | 0.05x |
| Debt / EBITDA | 4.82x | 4.76x | 4.72x | - | - | 29.72x | - | 1.06x | 0.94x |
| Net Debt / EBITDA | 4.51x | 4.37x | 4.45x | - | - | 28.06x | - | -2.22x | -2.19x |
| Interest Coverage | 6.58x | 2.87x | 2.71x | 1.64x | -0.83x | 0.17x | 25.97x | -12.00x | -23.17x |
| Total Equity | 289.7M▲ 0% | 189.6M▼ 34.6% | -121.2M▼ 163.9% | -268.6M▼ 121.6% | -383.5M▼ 42.8% | -464M▼ 21.0% | 434.5M▲ 193.6% | 411.2M▼ 5.4% | 411.2M▲ 0.0% |
| Equity Growth % | 380.43% | -34.55% | -163.92% | -121.62% | -42.78% | -20.99% | 193.64% | -5.36% | 0% |
| Book Value per Share | 44.08 | 23.44 | -15.58 | -34.46 | -48.02 | -56.61 | 8.95 | 4.29 | 4.37 |
| Total Shareholders' Equity | 2M | -89.2M | -379.5M | -473.1M | -526.7M | -515.3M | 434.5M | 411.2M | 411.2M |
| Common Stock | 800K | 800K | 800K | 800K | 800K | 1.3M | 2.6M | 2.5M | 2.5M |
| Retained Earnings | -303.5M | -153.6M | -171.1M | -266.4M | -332M | -370.4M | 316.6M | 280.9M | 280.9M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -70.4M | -62.5M | 0 | -207.5M | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 287.7M | 278.8M | 258.3M | 204.5M | 143.2M | 51.3M | 0 | 0 | 0 |
National CineMedia, Inc. (NCMI) 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 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 138.9M | 150.3M | 143.6M | 55.3M | -95.2M | -47.3M | -6.7M | 60.3M | 8.4M |
| Operating CF Margin % | 32.6% | 34.05% | 32.28% | 61.17% | -83.07% | -18.98% | -4.06% | 25.04% | 3.45% |
| Operating CF Growth % | 4.04% | 8.21% | -4.46% | -61.49% | -272.15% | 50.32% | 85.84% | 1000% | -86.07% |
| Net Income | 58.7M | 80.2M | 86.7M | -126.3M | -118.4M | -66.2M | 705.2M | -22.3M | 0 |
| Depreciation & Amortization | 37.6M | 39.9M | 40.3M | 37.7M | 35.6M | 31.5M | 25.5M | 42.4M | 0 |
| Stock-Based Compensation | 11.2M | 7.8M | 5.5M | 2.2M | 8.1M | 7.1M | 4.5M | 12.2M | 0 |
| Deferred Taxes | 128.9M | 22.9M | 12.1M | 162.4M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -79.4M | 600K | 16.5M | -151.1M | -1.7M | 12.3M | -752.9M | 6.1M | 32.5M |
| Working Capital Changes | -18.1M | -1.1M | -17.5M | 130.4M | -18.8M | -32M | 11M | 21.9M | -24.1M |
| Change in Receivables | -100K | 10.7M | -20.9M | 158M | -36.8M | -40M | 36.3M | 10.6M | -8.9M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 1.7M | 4.8M | 3.6M | -18.5M | 2.3M | 14.2M | -2.7M | -100K | -3.3M |
| Cash from Investing | 8.5M | -16.1M | 1.6M | 15.6M | -5.4M | -400K | 32.6M | -5.7M | -15.4M |
| Capital Expenditures | -13.7M | -14.3M | -14M | -8M | -5.7M | -2.9M | -3.3M | -5.8M | -5.6M |
| CapEx % of Revenue | 3.22% | 3.24% | 3.15% | 8.85% | 4.97% | 1.16% | 2% | 2.41% | 2.3% |
| Acquisitions | -200K | 100K | 0 | 0 | 0 | 0 | 300K | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.6M | 2.7M | 5.6M | 0 | 0 | 2.2M | 34.6M | 1.2M | -300K |
| Cash from Financing | -140.2M | -123M | -130.7M | 53.5M | 21.5M | 10.3M | -52.1M | -14.1M | -33.5M |
| Debt Issued (Net) | -3M | 100K | 700K | 124.6M | 47.7M | 27M | -800K | 0 | 500K |
| Equity Issued (Net) | -4.7M | -2.4M | -1.3M | -1M | -2M | -200K | 0 | -13.1M | -22M |
| Dividends Paid | -146M | -136.5M | -125.5M | -68.8M | -16.9M | -9.5M | -500K | -300K | -11.4M |
| Share Repurchases | -4.7M | -2.4M | -1.3M | -1M | -2M | -200K | 0 | -13.8M | -22M |
| Other Financing | -73.8M | -66.3M | -4.6M | -1.3M | -7.3M | -7M | -50.8M | -700K | -600K |
| Net Change in Cash | 7.2M▲ 0% | 11.2M▲ 55.6% | 14.5M▲ 29.5% | 124.4M▲ 757.9% | -79.1M▼ 163.6% | -37.4M▲ 52.7% | -26.2M▲ 29.9% | 40.5M▲ 254.6% | -40.5M▼ 200.0% |
| Free Cash Flow | 125.2M▲ 0% | 136M▲ 8.6% | 129.6M▼ 4.7% | 47.3M▼ 63.5% | -100.9M▼ 313.3% | -50.2M▲ 50.2% | -10M▲ 80.1% | 54.5M▲ 645.0% | 2.8M▼ 94.9% |
| FCF Margin % | 29.38% | 30.81% | 29.14% | 52.32% | -88.05% | -20.14% | -6.05% | 22.63% | 1.15% |
| FCF Growth % | 5.83% | 8.63% | -4.71% | -63.5% | -313.32% | 50.25% | 80.08% | 645% | -94.86% |
| FCF per Share | 19.05 | 16.82 | 16.66 | 6.07 | -12.63 | -6.12 | -0.21 | 0.57 | 0.03 |
| FCF Conversion (FCF/Net Income) | 86.81x | 5.04x | 3.98x | -0.85x | 1.95x | 1.65x | -0.01x | -2.70x | -0.79x |
| Interest Paid | 0 | 54.1M | 54.3M | 54.6M | 58.6M | 66.5M | 0 | 900K | 0 |
| Taxes Paid | 0 | 300K | 100K | 500K | 0 | 100K | 0 | 100K | 0 |
National CineMedia, Inc. (NCMI) 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) | 41% | 0.91% | 12.43% | 105.56% | - | - | - | 162.3% | -5.27% | -2.58% |
| Return on Invested Capital (ROIC) | 14.18% | 11.16% | 10.56% | 13.35% | -6.52% | -8.15% | 0.83% | -3.98% | -3.77% | -2.9% |
| Gross Margin | 93.3% | 92.4% | 91.53% | 69.76% | 51.88% | 32.9% | 52.69% | 51.51% | 30.23% | 30.35% |
| Net Margin | 5.67% | 0.38% | 6.75% | 8.12% | -72.35% | -42.5% | -11.52% | 426.88% | -9.26% | -4.36% |
| Debt / Equity | 15.33x | 3.19x | 4.87x | - | - | - | - | 0.04x | 0.06x | 0.05x |
| Interest Coverage | 3.02x | 6.58x | 2.87x | 2.71x | 1.64x | -0.83x | 0.17x | 25.97x | -12.00x | -23.17x |
| FCF Conversion | 5.26x | 86.81x | 5.04x | 3.98x | -0.85x | 1.95x | 1.65x | -0.01x | -2.70x | -0.79x |
| Revenue Growth | 0.25% | -4.8% | 3.59% | 0.77% | -79.68% | 26.77% | 117.45% | -33.71% | 45.76% | 1% |
National CineMedia, Inc. (NCMI) SEC filings — annual & quarterly reports (10-K, 10-Q)
Mar 27, 2026·SEC
Feb 26, 2026·SEC
Dec 23, 2025·SEC
National CineMedia, Inc. (NCMI) stock FAQ — growth, dividends, profitability & financials explained
National CineMedia, Inc. (NCMI) reported $243.2M in revenue for fiscal year 2025. This represents a 11% increase from $219.3M in 2006.
National CineMedia, Inc. (NCMI) grew revenue by 1.0% over the past year. Growth has been modest.
National CineMedia, Inc. (NCMI) reported a net loss of $10.6M for fiscal year 2025.
Yes, National CineMedia, Inc. (NCMI) pays a dividend with a yield of 3.26%. This makes it attractive for income-focused investors.
National CineMedia, Inc. (NCMI) has a return on equity (ROE) of -2.6%. Negative ROE indicates the company is unprofitable.
National CineMedia, Inc. (NCMI) generated $4.3M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
National CineMedia, Inc. (NCMI) 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