8-K Announcements
6May 5, 2026·SEC
May 4, 2026·SEC
Apr 16, 2026·SEC
Transocean Ltd. (RIG) 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.
Transocean Ltd. (RIG) stock price & volume — 10-year historical chart
Transocean Ltd. (RIG) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Transocean Ltd. (RIG) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | May 4, 2026 | $0.03vs $0.07-142.9% | $1.1Bvs $1.0B+5.5% |
| Q1 2026 | Feb 19, 2026 | $0.02vs $0.09-77.8% | $1.0Bvs $1.0B+0.8% |
| Q4 2025 | Oct 29, 2025 | $0.06vs $0.04+50.0% | $1.0Bvs $1.0B-0.4% |
| Q3 2025 | Aug 4, 2025 | $1.06vs $0.01-10463.1% | $988Mvs $994M-0.6% |
Transocean Ltd. (RIG) competitors in Offshore Drilling Contractors — business model, growth, and fundamentals comparison
Transocean Ltd. (RIG) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Transocean Ltd. (RIG) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 2.97B | 3.02B | 3.09B | 3.15B | 2.56B | 2.58B | 2.83B | 3.52B | 3.96B | 4.14B |
| Revenue Growth % | -28.55% | 1.51% | 2.32% | 2.07% | -18.91% | 0.74% | 9.98% | 24.44% | 12.51% | 12.9% |
| Cost of Goods Sold | 832M | 818M | 855M | 781M | 742M | 735M | 744M | 739M | 659M | 1.09B |
| COGS % of Revenue | 27.99% | 27.1% | 27.69% | 24.78% | 29.03% | 28.54% | 26.27% | 20.97% | 16.62% | - |
| Gross Profit | 2.14B▲ 0% | 2.2B▲ 2.8% | 2.23B▲ 1.5% | 2.37B▲ 6.2% | 1.81B▼ 23.5% | 1.84B▲ 1.4% | 2.09B▲ 13.5% | 2.79B▲ 33.4% | 3.31B▲ 18.7% | 2.91B▲ 0% |
| Gross Margin % | 72.01% | 72.9% | 72.31% | 75.22% | 70.97% | 71.46% | 73.73% | 79.03% | 83.38% | 70.24% |
| Gross Profit Growth % | -34.49% | 2.76% | 1.5% | 6.18% | -23.49% | 1.43% | 13.48% | 33.38% | 18.71% | - |
| Operating Expenses | 4.65B | 3.45B | 2.95B | 2.86B | 1.93B | 1.86B | 2.17B | 2.41B | 2.6B | 1.98B |
| OpEx % of Revenue | 156.27% | 114.35% | 95.66% | 90.86% | 75.35% | 72.27% | 76.73% | 68.47% | 65.6% | - |
| Selling, General & Admin | 156M | 188M | 193M | 183M | 167M | 182M | 187M | 214M | 195M | 194M |
| SG&A % of Revenue | 5.25% | 6.23% | 6.25% | 5.81% | 6.53% | 7.07% | 6.6% | 6.07% | 4.92% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4.49B | 3.26B | 2.76B | 2.68B | 1.76B | 1.68B | 1.99B | 2.2B | 2.41B | 3M |
| Operating Income | -2.5B▲ 0% | -1.25B▲ 50.1% | -721M▲ 42.4% | -493M▲ 31.6% | -112M▲ 77.3% | -21M▲ 81.3% | -85M▼ 304.8% | 372M▲ 537.6% | 705M▲ 89.5% | 926M▲ 0% |
| Operating Margin % | -84.26% | -41.45% | -23.35% | -15.64% | -4.38% | -0.82% | -3% | 10.56% | 17.78% | 22.37% |
| Operating Income Growth % | -326.49% | 50.06% | 42.37% | 31.62% | 77.28% | 81.25% | -304.76% | 537.65% | 89.52% | - |
| EBITDA | -1.67B | -321M | 321M | 503M | 850M | 831M | 711M | 1.11B | 1.36B | 1.55B |
| EBITDA Margin % | -56.27% | -10.64% | 10.4% | 15.96% | 33.26% | 32.27% | 25.11% | 31.64% | 34.4% | 37.49% |
| EBITDA Growth % | -183.69% | 80.81% | 200% | 56.7% | 68.99% | -2.24% | -14.44% | 56.82% | 22.33% | 303.12% |
| D&A (Non-Cash Add-back) | 832M | 930M | 1.04B | 996M | 962M | 852M | 796M | 743M | 659M | 626M |
| EBIT | -2.51B | -1.16B | -538M | 34M | -23M | -1M | -295M | -161M | -2.39B | -2.19B |
| Net Interest Income | -448M | -567M | -617M | -554M | -432M | -534M | -594M | -312M | -515M | -673M |
| Interest Income | 43M | 53M | 43M | 21M | 15M | 27M | 52M | 50M | 40M | 42M |
| Interest Expense | 491M | 620M | 660M | 575M | 447M | 561M | 646M | 362M | 555M | 715M |
| Other Income/Expense | -498M | -524M | -477M | -48M | -358M | -541M | -856M | -895M | -3.65B | -3.55B |
| Pretax Income | -3B▲ 0% | -1.77B▲ 40.9% | -1.2B▲ 32.5% | -541M▲ 54.8% | -470M▲ 13.1% | -562M▼ 19.6% | -941M▼ 67.4% | -523M▲ 44.4% | -2.95B▼ 463.7% | -2.89B▲ 0% |
| Pretax Margin % | -101.01% | -58.81% | -38.8% | -17.16% | -18.39% | -21.83% | -33.23% | -14.84% | -74.35% | -69.83% |
| Income Tax | 94M | 228M | 59M | 27M | 121M | 59M | 13M | -11M | -33M | -126M |
| Effective Tax Rate % | -3.13% | -12.85% | -4.92% | -4.99% | -25.74% | -10.5% | -1.38% | 2.1% | 1.12% | 4.36% |
| Net Income | -3.13B▲ 0% | -2B▲ 36.2% | -1.25B▲ 37.1% | -567M▲ 54.8% | -592M▼ 4.4% | -621M▼ 4.9% | -954M▼ 53.6% | -512M▲ 46.3% | -2.92B▼ 469.3% | -2.77B▲ 0% |
| Net Margin % | -105.18% | -66.14% | -40.64% | -17.99% | -23.16% | -24.12% | -33.69% | -14.53% | -73.52% | -66.79% |
| Net Income Growth % | -501.93% | 36.17% | 37.12% | 54.82% | -4.41% | -4.9% | -53.62% | 46.33% | -469.34% | -301.31% |
| Net Income (Continuing) | -3.1B | -2B | -1.26B | -568M | -591M | -621M | -954M | -512M | -2.92B | -2.77B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 4M | 7M | 5M | 3M | 1M | 1M | 1M | 1M | 0 | 0 |
| EPS (Diluted) | -8.00▲ 0% | -4.26▲ 46.8% | -2.05▲ 51.9% | -0.92▲ 55.1% | -0.93▼ 1.1% | -0.89▲ 4.3% | -1.24▼ 39.3% | -0.60▲ 51.6% | -3.04▼ 406.7% | -2.46▲ 0% |
| EPS Growth % | -480.95% | 46.75% | 51.88% | 55.12% | -1.09% | 4.3% | -39.33% | 51.61% | -406.67% | -219.03% |
| EPS (Basic) | -8.00 | -4.26 | -2.05 | -0.92 | -0.93 | -0.89 | -1.24 | -0.60 | -3.04 | - |
| Diluted Shares Outstanding | 391M | 468M | 612M | 615M | 637M | 699M | 768M | 925M | 960M | 1.12B |
| Basic Shares Outstanding | 390.88M | 468M | 612M | 615M | 637M | 699M | 768M | 850M | 960M | 1.11B |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Transocean Ltd. (RIG) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 4.61B | 3.95B | 3.64B | 2.74B | 2.44B | 2.01B | 2.13B | 2.45B | 2.08B | 1.77B |
| Cash & Short-Term Investments | 2.97B | 2.16B | 1.79B | 1.15B | 976M | 683M | 995M | 560M | 997M | 615M |
| Cash Only | 2.52B | 2.16B | 1.79B | 1.15B | 976M | 683M | 762M | 560M | 997M | 615M |
| Short-Term Investments | 450M | 0 | 0 | 0 | 0 | 0 | 233M | 0 | 0 | 0 |
| Accounts Receivable | 596M | 604M | 654M | 583M | 492M | 485M | 512M | 567M | 540M | 638M |
| Days Sales Outstanding | 73.17 | 73.05 | 77.3 | 67.51 | 70.26 | 68.75 | 65.99 | 58.73 | 49.71 | 51.33 |
| Inventory | 418M | 474M | 479M | 434M | 392M | 388M | 426M | 0 | 378M | 0 |
| Days Inventory Outstanding | 183.38 | 211.5 | 204.49 | 202.83 | 192.83 | 192.68 | 208.99 | - | 209.36 | 32.01 |
| Other Current Assets | 623M | 710M | 717M | 569M | 584M | 452M | 193M | 1.32B | 166M | 513M |
| Total Non-Current Assets | 17.8B | 21.72B | 20.46B | 19.06B | 18.24B | 18.43B | 18.13B | 16.92B | 13.56B | 13.38B |
| Property, Plant & Equipment | 17.4B | 20.41B | 18.85B | 17.67B | 17.1B | 17.47B | 16.94B | 15.83B | 12.58B | 17.46B |
| Fixed Asset Turnover | 0.17x | 0.15x | 0.16x | 0.18x | 0.15x | 0.15x | 0.17x | 0.22x | 0.32x | 0.27x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 795M | 608M | 393M | 173M | 56M | 4M | 0 | 0 | 0 |
| Long-Term Investments | 23M | 124M | 191M | 104M | 57M | 54M | 216M | 123M | 0 | 0 |
| Other Non-Current Assets | 355M | 324M | 799M | 891M | 902M | 836M | 923M | 920M | 923M | -6.09B |
| Total Assets | 22.41B▲ 0% | 25.66B▲ 14.5% | 24.11B▼ 6.1% | 21.8B▼ 9.5% | 20.68B▼ 5.2% | 20.44B▼ 1.2% | 20.25B▼ 0.9% | 19.37B▼ 4.4% | 15.64B▼ 19.3% | 15.15B▲ 0% |
| Asset Turnover | 0.13x | 0.12x | 0.13x | 0.14x | 0.12x | 0.13x | 0.14x | 0.18x | 0.25x | 0.26x |
| Asset Growth % | -16.66% | 14.52% | -6.08% | -9.55% | -5.15% | -1.18% | -0.89% | -4.36% | -19.25% | -69.06% |
| Total Current Liabilities | 1.37B | 1.46B | 1.72B | 1.39B | 1.3B | 1.56B | 1.4B | 1.66B | 1.34B | 1.15B |
| Accounts Payable | 201M | 269M | 311M | 194M | 228M | 281M | 323M | 255M | 242M | 229M |
| Days Payables Outstanding | 88.18 | 120.03 | 132.77 | 90.67 | 112.16 | 139.54 | 158.46 | 125.95 | 134.04 | 80.11 |
| Short-Term Debt | 250M | 373M | 568M | 505M | 513M | 719M | 370M | 686M | 445M | 329M |
| Deferred Revenue (Current) | 213M | 87M | 100M | 133M | 83M | 124M | 165M | 231M | 0 | 197M |
| Other Current Liabilities | 499M | 515M | 426M | 257M | 236M | 212M | 315M | 231M | 627M | 562M |
| Current Ratio | 3.36x | 2.71x | 2.11x | 1.98x | 1.88x | 1.29x | 1.52x | 1.47x | 1.56x | 1.56x |
| Quick Ratio | 3.06x | 2.38x | 1.83x | 1.66x | 1.57x | 1.04x | 1.22x | 1.47x | 1.27x | 1.27x |
| Cash Conversion Cycle | 168.37 | 164.52 | 149.02 | 179.68 | 150.93 | 121.88 | 116.52 | - | 125.04 | 3.24 |
| Total Non-Current Liabilities | 8.33B | 11.09B | 10.51B | 8.98B | 8.17B | 8.09B | 8.44B | 7.42B | 6.2B | 5.81B |
| Long-Term Debt | 6.63B | 9.13B | 8.69B | 7.3B | 6.66B | 6.63B | 7.04B | 6.2B | 5.21B | 4.95B |
| Capital Lease Obligations | 511M | 479M | 560M | 521M | 475M | 423M | 384M | 312M | 0 | 0 |
| Deferred Tax Liabilities | 44M | 64M | 266M | 315M | 447M | 493M | 540M | 499M | 404M | 1.47B |
| Other Non-Current Liabilities | 660M | 1.02B | 566M | 522M | 328M | 338M | 241M | 205M | 582M | 2.27B |
| Total Liabilities | 9.7B | 12.55B | 12.24B | 10.37B | 9.47B | 9.64B | 9.84B | 9.09B | 7.53B | 6.96B |
| Total Debt | 7.4B | 9.98B | 9.87B | 8.37B | 7.69B | 7.82B | 7.85B | 7.25B | 5.66B | 5.27B |
| Net Debt | 4.88B | 7.82B | 8.08B | 7.22B | 6.72B | 7.13B | 7.09B | 6.69B | 4.66B | 4.66B |
| Debt / Equity | 0.58x | 0.76x | 0.83x | 0.73x | 0.69x | 0.72x | 0.75x | 0.70x | 0.70x | 0.70x |
| Debt / EBITDA | - | - | 30.74x | 16.65x | 9.05x | 9.41x | 11.04x | 6.50x | 4.15x | 3.40x |
| Net Debt / EBITDA | - | - | 25.17x | 14.35x | 7.90x | 8.58x | 9.97x | 6.00x | 3.42x | 3.42x |
| Interest Coverage | -5.12x | -1.86x | -0.82x | 0.06x | -0.05x | -0.00x | -0.46x | -0.44x | -4.31x | -3.06x |
| Total Equity | 12.71B▲ 0% | 13.11B▲ 3.2% | 11.87B▼ 9.5% | 11.44B▼ 3.6% | 11.21B▼ 2.0% | 10.79B▼ 3.7% | 10.42B▼ 3.5% | 10.29B▼ 1.3% | 8.11B▼ 21.2% | 8.19B▲ 0% |
| Equity Growth % | -19.58% | 3.17% | -9.51% | -3.64% | -2% | -3.69% | -3.48% | -1.26% | -21.17% | -74.61% |
| Book Value per Share | 32.51 | 28.02 | 19.39 | 18.59 | 17.59 | 15.44 | 13.56 | 11.12 | 8.45 | 7.29 |
| Total Shareholders' Equity | 12.71B | 13.11B | 11.86B | 11.43B | 11.21B | 10.79B | 10.41B | 10.28B | 8.11B | 8.19B |
| Common Stock | 37M | 59M | 59M | 60M | 64M | 71M | 81M | 87M | 110M | 111M |
| Retained Earnings | 1.93B | -67M | -1.3B | -1.87B | -2.46B | -3.08B | -4.03B | -4.54B | -7.46B | -7.39B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -290M | -279M | -324M | -263M | -84M | -185M | -177M | -138M | -146M | -141M |
| Minority Interest | 4M | 7M | 5M | 3M | 1M | 1M | 1M | 1M | 0 | 0 |
Transocean Ltd. (RIG) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.14B | 558M | 340M | 398M | 575M | 448M | 164M | 447M | 749M | 749M |
| Operating CF Margin % | 38.48% | 18.49% | 11.01% | 12.63% | 22.5% | 17.4% | 5.79% | 12.68% | 18.89% | - |
| Operating CF Growth % | -40.14% | -51.22% | -39.07% | 17.06% | 44.47% | -22.09% | -63.39% | 172.56% | 67.56% | 623.23% |
| Net Income | -3.1B | -2B | -1.26B | -568M | -591M | -621M | -954M | -512M | -2.92B | -2.77B |
| Depreciation & Amortization | 832M | 930M | 1.04B | 996M | 962M | 852M | 796M | 743M | 659M | 626M |
| Stock-Based Compensation | 41M | 45M | 37M | 31M | 28M | 29M | 40M | 47M | 0 | 35M |
| Deferred Taxes | 89M | -16M | 248M | 60M | 128M | 46M | 18M | -42M | -111M | -199M |
| Other Non-Cash Items | 3.21B | 1.47B | 571M | 293M | 125M | 236M | 497M | 465M | 3.23B | 3.38B |
| Working Capital Changes | 68M | 129M | -301M | -414M | -77M | -94M | -233M | -254M | -109M | -190M |
| Change in Receivables | 230M | 180M | 87M | 67M | 137M | -15M | 0 | 0 | 0 | 0 |
| Change in Inventory | -115M | 83M | -64M | -111M | -85M | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -115M | -154M | -21M | -254M | -52M | 8M | 0 | 0 | 0 | 0 |
| Cash from Investing | -587M | -797M | -268M | -257M | -233M | -757M | -423M | -151M | -33M | 35M |
| Capital Expenditures | -497M | -184M | -387M | -265M | -208M | -717M | -427M | -254M | -123M | -91M |
| CapEx % of Revenue | 16.72% | 6.1% | 12.53% | 8.41% | 8.14% | 27.84% | 15.08% | 7.21% | 3.1% | - |
| Acquisitions | 350M | -990M | -77M | -19M | -1M | -42M | 0 | 0 | 84M | 65M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 360M | 43M | -314M | -243M | -24M | 2M | 4M | 103M | 0 | 46M |
| Cash from Financing | -1.09B | -147M | -312M | -930M | -490M | -112M | 263M | -350M | -660M | -998M |
| Debt Issued (Net) | -1.14B | -51M | -269M | -894M | -606M | -379M | 266M | -333M | -1.06B | -1.41B |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 158M | 263M | 0 | 0 | 421M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 99M | -96M | -43M | -36M | -42M | 4M | -3M | -17M | -17M | 412M |
| Net Change in Cash | -533M▲ 0% | -386M▲ 27.6% | -240M▲ 37.8% | -789M▼ 228.8% | -148M▲ 81.2% | -421M▼ 184.5% | 4M▲ 101.0% | -54M▼ 1450.0% | 56M▲ 203.7% | -76M▲ 0% |
| Free Cash Flow | 647M▲ 0% | 374M▼ 42.2% | -47M▼ 112.6% | 133M▲ 383.0% | 367M▲ 175.9% | -269M▼ 173.3% | -263M▲ 2.2% | 193M▲ 173.4% | 626M▲ 224.4% | 796M▲ 0% |
| FCF Margin % | 21.76% | 12.39% | -1.52% | 4.22% | 14.36% | -10.45% | -9.29% | 5.48% | 15.79% | 19.23% |
| FCF Growth % | 14.11% | -42.19% | -112.57% | 382.98% | 175.94% | -173.3% | 2.23% | 173.38% | 224.35% | 142.68% |
| FCF per Share | 1.65 | 0.80 | -0.08 | 0.22 | 0.58 | -0.38 | -0.34 | 0.21 | 0.65 | 0.65 |
| FCF Conversion (FCF/Net Income) | -0.37x | -0.28x | -0.27x | -0.70x | -0.97x | -0.72x | -0.17x | -0.87x | -0.26x | -0.29x |
| Interest Paid | 486M | 570M | 648M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 124M | 151M | 121M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Transocean Ltd. (RIG) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -21.93% | -15.46% | -10.05% | -4.87% | -5.23% | -5.65% | -9% | -4.95% | -31.7% | -32.79% |
| Return on Invested Capital (ROIC) | -9.68% | -4.87% | -2.65% | -1.92% | -0.46% | -0.09% | -0.36% | 1.62% | 3.56% | 3.56% |
| Gross Margin | 72.01% | 72.9% | 72.31% | 75.22% | 70.97% | 71.46% | 73.73% | 79.03% | 83.38% | 70.24% |
| Net Margin | -105.18% | -66.14% | -40.64% | -17.99% | -23.16% | -24.12% | -33.69% | -14.53% | -73.52% | -66.79% |
| Debt / Equity | 0.58x | 0.76x | 0.83x | 0.73x | 0.69x | 0.72x | 0.75x | 0.70x | 0.70x | 0.70x |
| Interest Coverage | -5.12x | -1.86x | -0.82x | 0.06x | -0.05x | -0.00x | -0.46x | -0.44x | -4.31x | -3.06x |
| FCF Conversion | -0.37x | -0.28x | -0.27x | -0.70x | -0.97x | -0.72x | -0.17x | -0.87x | -0.26x | -0.29x |
| Revenue Growth | -28.55% | 1.51% | 2.32% | 2.07% | -18.91% | 0.74% | 9.98% | 24.44% | 12.51% | 12.9% |
Transocean Ltd. (RIG) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 5, 2026·SEC
May 4, 2026·SEC
Apr 16, 2026·SEC
Transocean Ltd. (RIG) stock FAQ — growth, dividends, profitability & financials explained
Transocean Ltd. (RIG) reported $4.14B in revenue for fiscal year 2025. This represents a 683% increase from $528.9M in 1996.
Transocean Ltd. (RIG) grew revenue by 12.5% over the past year. This is steady growth.
Transocean Ltd. (RIG) reported a net loss of $2.77B for fiscal year 2025.
Transocean Ltd. (RIG) has a return on equity (ROE) of -31.7%. Negative ROE indicates the company is unprofitable.
Transocean Ltd. (RIG) generated $796.0M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Transocean Ltd. (RIG) 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