8-K Announcements
6May 6, 2026·SEC
Apr 30, 2026·SEC
Apr 17, 2026·SEC
SM Energy Company (SM) fundamental analysis — strengths, weaknesses & financial health based on data analysis
No significant weaknesses identified
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
SM Energy Company (SM) stock price & volume — 10-year historical chart
SM Energy Company (SM) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
SM Energy Company (SM) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 25, 2026 | $0.83vs $0.83+0.2% | $705Mvs $765M-7.8% |
| Q4 2025 | Nov 4, 2025 | $1.33vs $1.25+6.4% | $811Mvs $834M-2.7% |
| Q3 2025 | Jul 31, 2025 | $1.50vs $1.25+20.0% | $785Mvs $824M-4.7% |
| Q2 2025 | May 1, 2025 | $1.76vs $1.62+8.6% | $840Mvs $779M+7.8% |
SM Energy Company (SM) competitors in U.S. shale oil focused producers — business model, growth, and fundamentals comparison
SM Energy Company (SM) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
SM Energy Company (SM) 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 | 1.26B | 1.64B | 1.59B | 1.13B | 2.6B | 3.35B | 2.36B | 2.67B | 3.15B |
| Revenue Growth % | 6.78% | 30.13% | -3.32% | -28.98% | 130.68% | 28.79% | -29.35% | 13% | 18.07% |
| Cost of Goods Sold | 1.06B | 1.15B | 1.32B | 1.18B | 1.28B | 1.22B | 1.25B | 1.45B | 2.15B |
| COGS % of Revenue | 84.49% | 70.28% | 83.53% | 104.44% | 49.26% | 36.6% | 53.05% | 54.14% | 68.14% |
| Gross Profit | 195.46M▲ 0% | 487.48M▲ 149.4% | 261.24M▼ 46.4% | -50.02M▼ 119.1% | 1.32B▲ 2735.4% | 2.12B▲ 60.9% | 1.11B▼ 47.7% | 1.23B▲ 10.4% | 1B▼ 18.0% |
| Gross Margin % | 15.51% | 29.72% | 16.47% | -4.44% | 50.74% | 63.4% | 46.95% | 45.86% | 31.86% |
| Gross Profit Growth % | 194% | 149.4% | -46.41% | -119.15% | 2735.38% | 60.93% | -47.68% | 10.37% | -17.96% |
| Operating Expenses | 359.18M | -348.86M | 331.21M | 1.02B | 1.11B | 541.73M | 122.96M | 149.31M | 183M |
| OpEx % of Revenue | 28.5% | -21.27% | 20.89% | 90.48% | 42.69% | 16.19% | 5.2% | 5.59% | 5.8% |
| Selling, General & Admin | 117.28M | 116.5M | 132.8M | 99.16M | 111.94M | 114.56M | 121.06M | 138.34M | 161M |
| SG&A % of Revenue | 9.31% | 7.1% | 8.37% | 8.8% | 4.31% | 3.42% | 5.12% | 5.18% | 5.1% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 241.9M | -465.37M | 198.41M | 919.77M | 997.04M | 427.18M | 1.9M | 10.97M | 22M |
| Operating Income | -163.72M▲ 0% | 836.34M▲ 610.8% | -69.97M▼ 108.4% | -1.07B▼ 1427.8% | 209.12M▲ 119.6% | 1.58B▲ 655.3% | 986.91M▼ 37.5% | 1.08B▲ 9.0% | 822M▼ 23.6% |
| Operating Margin % | -12.99% | 50.99% | -4.41% | -94.92% | 8.05% | 47.21% | 41.75% | 40.27% | 26.06% |
| Operating Income Growth % | 84.51% | 610.83% | -108.37% | -1427.77% | 119.56% | 655.29% | -37.52% | 9% | -23.58% |
| EBITDA | 393.31M | 1.5B | 753.83M | -283.96M | 983.51M | 2.18B | 1.68B | 1.89B | 2.03B |
| EBITDA Margin % | 31.21% | 91.56% | 47.54% | -25.21% | 37.86% | 65.25% | 70.96% | 70.57% | 64.33% |
| EBITDA Growth % | 247.7% | 281.79% | -49.8% | -137.67% | 446.35% | 121.99% | -23.17% | 12.38% | 7.64% |
| D&A (Non-Cash Add-back) | 557.04M | 665.31M | 823.8M | 784.99M | 774.39M | 603.78M | 690.48M | 809.3M | 1.21B |
| EBIT | -164.56M | 812.68M | -71.94M | -792.81M | 206.52M | 1.52B | 1.01B | 1.11B | 1B |
| Net Interest Income | -179.26M | -160.91M | -159.1M | -163.89M | -158.64M | -114.57M | -71.78M | -108.76M | -170M |
| Interest Income | 0 | 0 | 0 | 0 | 1.72M | 5.77M | 19.85M | 31.9M | 3M |
| Interest Expense | 179.26M | 160.91M | 159.1M | 163.89M | 160.35M | 120.35M | 91.63M | 140.66M | 173M |
| Other Income/Expense | -180.09M | -184.56M | -161.08M | 112.25M | -162.96M | -183.71M | -72.7M | -109.47M | 8M |
| Pretax Income | -343.81M▲ 0% | 651.78M▲ 289.6% | -231.04M▼ 135.4% | -956.71M▼ 314.1% | 46.17M▲ 104.8% | 1.4B▲ 2923.3% | 914.2M▼ 34.5% | 966.22M▲ 5.7% | 830M▼ 14.1% |
| Pretax Margin % | -27.28% | 39.74% | -14.57% | -84.95% | 1.78% | 41.72% | 38.67% | 36.17% | 26.32% |
| Income Tax | -182.97M | 143.37M | -44.04M | -192.09M | 9.94M | 283.82M | 96.32M | 195.93M | 182M |
| Effective Tax Rate % | 53.22% | 22% | 19.06% | 20.08% | 21.53% | 20.33% | 10.54% | 20.28% | 21.93% |
| Net Income | -160.84M▲ 0% | 508.41M▲ 416.1% | -187M▼ 136.8% | -764.61M▼ 308.9% | 36.23M▲ 104.7% | 1.11B▲ 2969.2% | 817.88M▼ 26.4% | 770.29M▼ 5.8% | 648M▼ 15.9% |
| Net Margin % | -12.76% | 31% | -11.79% | -67.89% | 1.39% | 33.23% | 34.6% | 28.84% | 20.55% |
| Net Income Growth % | 78.77% | 416.09% | -136.78% | -308.88% | 104.74% | 2969.23% | -26.45% | -5.82% | -15.88% |
| Net Income (Continuing) | -160.84M | 508.41M | -187M | -764.61M | 36.23M | 1.11B | 817.88M | 770.29M | 648M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.44▲ 0% | 4.48▲ 411.1% | -1.66▼ 137.1% | -6.72▼ 304.8% | 0.29▲ 104.3% | 8.96▲ 2989.7% | 6.86▼ 23.4% | 6.67▼ 2.8% | 5.64▼ 15.4% |
| EPS Growth % | 85.45% | 411.11% | -137.05% | -304.82% | 104.32% | 2989.66% | -23.44% | -2.77% | -15.44% |
| EPS (Basic) | -1.44 | 4.54 | -1.66 | -6.72 | 0.30 | 9.09 | 6.89 | 6.71 | 5.65 |
| Diluted Shares Outstanding | 111.43M | 113.5M | 112.54M | 113.73M | 123.69M | 124.08M | 119.24M | 115.53M | 115M |
| Basic Shares Outstanding | 111.43M | 111.91M | 112.54M | 113.73M | 119.04M | 122.35M | 118.68M | 114.76M | 115M |
| Dividend Payout Ratio | - | 2.2% | - | - | 6.61% | 1.77% | 8.76% | 11.04% | 14.2% |
SM Energy Company (SM) 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 | 549.12M | 429.26M | 252.63M | 203.67M | 613.19M | 737.2M | 916.44M | 434.7M | 811M |
| Cash & Short-Term Investments | 313.94M | 77.97M | 10K | 10K | 332.72M | 445M | 616.16M | 0 | 368M |
| Cash Only | 313.94M | 77.97M | 10K | 10K | 332.72M | 445M | 616.16M | 0 | 368M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 160.15M | 167.54M | 184.73M | 162.46M | 247.2M | 233.3M | 231.16M | 360.98M | 331M |
| Days Sales Outstanding | 46.38 | 37.28 | 42.52 | 52.65 | 34.73 | 25.45 | 35.69 | 49.32 | 38.31 |
| Inventory | 64.27M | 175.13M | 55.18M | 31.2M | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 22.03 | 55.46 | 15.21 | 9.68 | - | - | - | - | - |
| Other Current Assets | 64.36M | 184.6M | 62.05M | 41.2M | 24.09M | 58.91M | 69.11M | 73.72M | 112M |
| Total Non-Current Assets | 5.63B | 5.92B | 6.04B | 4.77B | 4.62B | 4.98B | 5.46B | 8.14B | 240M |
| Property, Plant & Equipment | 5.44B | 5.83B | 5.95B | 4.7B | 4.58B | 4.88B | 5.38B | 7.99B | 65M |
| Fixed Asset Turnover | 0.23x | 0.28x | 0.27x | 0.24x | 0.57x | 0.69x | 0.44x | 0.33x | 48.52x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 40.36M | 58.5M | 20.62M | 23.15M | 239K | 24.46M | 0 | 3.97M | 0 |
| Other Non-Current Assets | 104.58M | -125.56M | -103.44M | 70.9M | 35.02M | -184.75M | 87.13M | 145.27M | 175M |
| Total Assets | 6.18B▲ 0% | 6.35B▲ 2.9% | 6.29B▼ 1.0% | 4.98B▼ 20.9% | 5.23B▲ 5.2% | 5.72B▲ 9.2% | 6.38B▲ 11.6% | 8.58B▲ 34.4% | 9.25B▲ 7.9% |
| Asset Turnover | 0.20x | 0.26x | 0.25x | 0.23x | 0.50x | 0.59x | 0.37x | 0.31x | 0.34x |
| Asset Growth % | -3.39% | 2.85% | -0.95% | -20.91% | 5.18% | 9.21% | 11.62% | 34.43% | 7.89% |
| Total Current Liabilities | 559.21M | 466.05M | 472.04M | 583.74M | 889.33M | 598.58M | 633.81M | 789.95M | 1.17B |
| Accounts Payable | 77.57M | 56.05M | 52.09M | 63.01M | 25.07M | 43.9M | 107.31M | 82.5M | 0 |
| Days Payables Outstanding | 26.59 | 17.75 | 14.36 | 19.55 | 7.15 | 13.08 | 31.24 | 20.82 | - |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.42M | 0 |
| Deferred Revenue (Current) | 0 | 0 | -19.19M | -11.88M | -6.51M | 280.81M | 0 | 0 | 0 |
| Other Current Liabilities | 197.06M | 84.47M | 83.74M | 234.18M | 404.75M | 121.4M | 285.01M | 333.2M | 1.17B |
| Current Ratio | 0.98x | 0.92x | 0.54x | 0.35x | 0.69x | 1.23x | 1.45x | 0.55x | 0.69x |
| Quick Ratio | 0.87x | 0.55x | 0.42x | 0.30x | 0.69x | 1.23x | 1.45x | 0.55x | 0.69x |
| Cash Conversion Cycle | 41.82 | 74.99 | 43.37 | 42.78 | - | - | - | - | - |
| Total Non-Current Liabilities | 3.22B | 2.97B | 3.07B | 2.38B | 2.28B | 2.03B | 2.13B | 3.55B | 3.27B |
| Long-Term Debt | 2.91B | 2.6B | 2.73B | 2.21B | 2.08B | 1.57B | 1.58B | 2.78B | 2.3B |
| Capital Lease Obligations | 0 | 0 | 23.14M | 11.9M | 19.44M | 23.62M | 24.35M | 42.9M | 0 |
| Deferred Tax Liabilities | 79.99M | 223.28M | 189.39M | 93.87M | 9.77M | 280.81M | 369.9M | 545.29M | 724M |
| Other Non-Current Liabilities | 314.19M | 370.15M | 125.87M | 150.31M | 171.15M | 155.35M | 160.73M | 184.5M | 254M |
| Total Liabilities | 3.78B | 3.43B | 3.54B | 2.96B | 3.17B | 2.63B | 2.76B | 4.34B | 4.44B |
| Total Debt | 2.91B | 2.6B | 2.73B | 2.21B | 2.08B | 1.57B | 1.58B | 2.84B | 2.3B |
| Net Debt | 2.59B | 2.52B | 2.73B | 2.21B | 1.75B | 1.13B | 959.17M | 2.84B | 1.93B |
| Debt / Equity | 1.21x | 0.89x | 0.99x | 1.10x | 1.01x | 0.51x | 0.44x | 0.67x | 0.48x |
| Debt / EBITDA | 7.40x | 1.73x | 3.63x | - | 2.12x | 0.72x | 0.94x | 1.51x | 1.13x |
| Net Debt / EBITDA | 6.60x | 1.68x | 3.63x | - | 1.78x | 0.52x | 0.57x | 1.51x | 0.95x |
| Interest Coverage | -0.92x | 5.05x | -0.45x | -4.84x | 1.29x | 12.60x | 10.98x | 7.87x | 5.80x |
| Total Equity | 2.39B▲ 0% | 2.92B▲ 22.0% | 2.75B▼ 5.9% | 2.02B▼ 26.7% | 2.06B▲ 2.3% | 3.09B▲ 49.6% | 3.62B▲ 17.2% | 4.24B▲ 17.2% | 4.81B▲ 13.5% |
| Equity Growth % | -4.11% | 21.95% | -5.87% | -26.66% | 2.33% | 49.55% | 17.19% | 17.19% | 13.52% |
| Book Value per Share | 21.49 | 25.73 | 24.43 | 17.73 | 16.68 | 24.87 | 30.32 | 36.68 | 41.83 |
| Total Shareholders' Equity | 2.39B | 2.92B | 2.75B | 2.02B | 2.06B | 3.09B | 3.62B | 4.24B | 4.81B |
| Common Stock | 1.12M | 1.12M | 1.13M | 1.15M | 1.22M | 1.22M | 1.16M | 1.15M | 1M |
| Retained Earnings | 665.66M | 1.17B | 967.59M | 200.7M | 234.53M | 1.31B | 2.05B | 2.74B | 3.29B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -13.79M | -12.38M | -11.32M | -13.6M | -12.85M | -4.02M | -2.61M | -1.16M | 1M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SM Energy Company (SM) 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 | 515.39M | 720.63M | 823.57M | 790.94M | 1.16B | 1.69B | 1.57B | 1.78B | 2.01B |
| Operating CF Margin % | 40.89% | 43.94% | 51.94% | 70.23% | 44.64% | 50.4% | 66.6% | 66.73% | 63.76% |
| Operating CF Growth % | -6.77% | 39.82% | 14.28% | -3.96% | 46.63% | 45.41% | -6.64% | 13.22% | 12.82% |
| Net Income | -160.84M | 508.41M | -187M | -764.61M | 36.23M | 1.11B | 817.88M | 770.29M | 648M |
| Depreciation & Amortization | 557.04M | 665.31M | 954.32M | 1.36B | 1.71B | 603.78K | 690.48M | 809.3M | 1.21B |
| Stock-Based Compensation | 22.7M | 23.91M | 24.32M | 15M | 18.82M | 18.77M | 20.25M | 25.02M | 29M |
| Deferred Taxes | -192.07M | 141.71M | -41.84M | -192.54M | 9.56M | 269.06M | 88.26M | 174.99M | 178M |
| Other Non-Cash Items | 218.95M | -632.38M | 56.92M | 362.26M | -735.44M | 358.08M | -37.92M | -8.3M | -65M |
| Working Capital Changes | 69.61M | 13.67M | 16.85M | 11.59M | 117.41M | -72.06M | -4.55M | 11.21M | 14M |
| Change in Receivables | 14M | -30.15M | -39.56M | 29.1M | -101.05M | 38.55M | -10.19M | -85.53M | 30M |
| Change in Inventory | 20.73M | -23.82M | -50.28M | 23.38M | -218.24M | 0 | 0 | 0 | 0 |
| Change in Payables | 44.98M | 23.82M | 50.28M | -23.38M | 218.24M | -109.56K | 8.08M | 109.27M | -17M |
| Cash from Investing | -201.53M | -587.93M | -1.01B | -555.57M | -667.24M | -880.26M | -1.1B | -3.41B | -1.47B |
| Capital Expenditures | -978.25M | -1.34B | -1.03B | -555.66M | -678.16M | -879.93M | -1.1B | -1.31B | -1.44B |
| CapEx % of Revenue | 77.61% | 81.48% | 64.72% | 49.34% | 26.1% | 26.3% | 46.51% | 49.06% | 45.59% |
| Acquisitions | 776.72M | 748.51M | 13.06M | 92K | 10.93M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 776.72M | 748.51M | 13.06M | -7.78M | 10.93M | -329K | 657K | -2.1B | -30M |
| Cash from Financing | -12.29M | -368.67M | 111.77M | -235.38M | -159.83M | -693.86M | -304.54M | 1.01B | -175M |
| Debt Issued (Net) | -2.36M | -352.92M | 122.5M | -219.5M | -151M | -584.95M | 0 | 1.2B | -68M |
| Equity Issued (Net) | 2.62M | 3.19M | 3.21M | 1.46M | 0 | -57.21M | -228.1M | -82.86M | -10M |
| Dividends Paid | -11.14M | -11.19M | -11.25M | -2.28M | -2.39M | -19.64M | -71.61M | -85.02M | -92M |
| Share Repurchases | 0 | 0 | 0 | 0 | -9.07M | -57.21M | -228.1M | -86.06M | -13M |
| Other Financing | -1.41M | -7.75M | -2.69M | -15.07M | -6.43M | -32.07M | -4.82M | -19.81M | -5M |
| Net Change in Cash | 301.57M▲ 0% | -235.98M▼ 178.2% | -77.95M▲ 67.0% | 0▲ 100.0% | 332.71M▲ 0% | 112.28M▼ 66.3% | 171.17M▲ 52.4% | -616.16M▼ 460.0% | 368M▲ 159.7% |
| Free Cash Flow | -462.86M▲ 0% | -615.81M▼ 33.0% | -202.78M▲ 67.1% | 235.29M▲ 216.0% | 481.61M▲ 104.7% | 806.47M▲ 67.5% | 475.05M▼ 41.1% | -1.63B▼ 443.5% | 573M▲ 135.1% |
| FCF Margin % | -36.72% | -37.55% | -12.79% | 20.89% | 18.54% | 24.1% | 20.1% | -61.09% | 18.17% |
| FCF Growth % | 79.53% | -33.05% | 67.07% | 216.03% | 104.69% | 67.45% | -41.09% | -443.5% | 135.11% |
| FCF per Share | -4.15 | -5.43 | -1.80 | 2.07 | 3.89 | 6.50 | 3.98 | -14.12 | 4.98 |
| FCF Conversion (FCF/Net Income) | -3.20x | 1.42x | -4.40x | -1.03x | 32.01x | 1.52x | 1.92x | 2.31x | 3.10x |
| Interest Paid | 164.1M | 150.73M | 0 | 0 | 136.61M | 134.24M | 86.95M | 88.39M | 0 |
| Taxes Paid | 5.99M | 3M | 0 | 0 | 864K | 10.58M | 8.97M | 26.9M | 0 |
SM Energy Company (SM) 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) | -34.84% | -6.58% | 19.13% | -6.6% | -32.09% | 1.78% | 43.19% | 24.41% | 19.62% | 14.32% |
| Return on Invested Capital (ROIC) | -16.25% | -2.37% | 12.03% | -0.96% | -16.51% | 3.9% | 29.53% | 16.85% | 13.84% | 8.92% |
| Gross Margin | -17.62% | 15.51% | 29.72% | 16.47% | -4.44% | 50.74% | 63.4% | 46.95% | 45.86% | 31.86% |
| Net Margin | -64.2% | -12.76% | 31% | -11.79% | -67.89% | 1.39% | 33.23% | 34.6% | 28.84% | 20.55% |
| Debt / Equity | 1.16x | 1.21x | 0.89x | 0.99x | 1.10x | 1.01x | 0.51x | 0.44x | 0.67x | 0.48x |
| Interest Coverage | -6.57x | -0.92x | 5.05x | -0.45x | -4.84x | 1.29x | 12.60x | 10.98x | 7.87x | 5.80x |
| FCF Conversion | -0.73x | -3.20x | 1.42x | -4.40x | -1.03x | 32.01x | 1.52x | 1.92x | 2.31x | 3.10x |
| Revenue Growth | -22.03% | 6.78% | 30.13% | -3.32% | -28.98% | 130.68% | 28.79% | -29.35% | 13% | 18.07% |
SM Energy Company (SM) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 6, 2026·SEC
Apr 30, 2026·SEC
Apr 17, 2026·SEC
SM Energy Company (SM) stock FAQ — growth, dividends, profitability & financials explained
SM Energy Company (SM) reported $3.15B in revenue for fiscal year 2025. This represents a 5192% increase from $59.6M in 1996.
SM Energy Company (SM) grew revenue by 18.1% over the past year. This is strong growth.
Yes, SM Energy Company (SM) is profitable, generating $648.0M in net income for fiscal year 2025 (20.5% net margin).
Yes, SM Energy Company (SM) pays a dividend with a yield of 2.80%. This makes it attractive for income-focused investors.
SM Energy Company (SM) has a return on equity (ROE) of 14.3%. This is reasonable for most industries.
SM Energy Company (SM) had negative free cash flow of $241.5M in fiscal year 2025, likely due to heavy capital investments.
SM Energy Company (SM) 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