8-K Announcements
6May 5, 2026·SEC
Apr 13, 2026·SEC
Feb 18, 2026·SEC
TrueBlue, Inc. (TBI) 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.
TrueBlue, Inc. (TBI) stock price & volume — 10-year historical chart
TrueBlue, Inc. (TBI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
TrueBlue, Inc. (TBI) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 18, 2026 | $0.25vs $0.08-212.5% | $418Mvs $415M+0.9% |
| Q4 2025 | Nov 3, 2025 | $0.03vs $0.09+133.3% | $431Mvs $413M+4.3% |
| Q3 2025 | Aug 4, 2025 | $0.07vs $0.31+77.4% | $396Mvs $399M-0.6% |
| Q2 2025 | May 5, 2025 | $0.40vs $0.23-73.9% | $86Mvs $380M-77.3% |
TrueBlue, Inc. (TBI) competitors in Outsourced Recruitment and Workforce Management — business model, growth, and fundamentals comparison
TrueBlue, Inc. (TBI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
TrueBlue, Inc. (TBI) 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 | 2.51B | 2.5B | 2.37B | 1.85B | 2.17B | 2.25B | 1.91B | 1.57B | 1.62B |
| Revenue Growth % | -8.79% | -0.38% | -5.22% | -22.05% | 17.72% | 3.71% | -15.44% | -17.78% | 3.1% |
| Cost of Goods Sold | 1.87B | 1.83B | 1.75B | 1.41B | 1.61B | 1.65B | 1.4B | 1.16B | 1.27B |
| COGS % of Revenue | 74.71% | 73.37% | 73.83% | 76.13% | 74.22% | 73.29% | 73.45% | 74.07% | 78.77% |
| Gross Profit | 634.47M▲ 0% | 665.6M▲ 4.9% | 619.95M▼ 6.9% | 440.64M▼ 28.9% | 560.32M▲ 27.2% | 602.14M▲ 7.5% | 506.06M▼ 16.0% | 406.39M▼ 19.7% | 343.02M▼ 15.6% |
| Gross Margin % | 25.29% | 26.63% | 26.17% | 23.87% | 25.78% | 26.71% | 26.55% | 25.93% | 21.23% |
| Gross Profit Growth % | -6.66% | 4.91% | -6.86% | -28.92% | 27.16% | 7.46% | -15.96% | -19.69% | -15.59% |
| Operating Expenses | 556.91M | 591.68M | 553.77M | 615.53M | 491.88M | 529.96M | 529.91M | 499.17M | 371.09M |
| OpEx % of Revenue | 22.2% | 23.67% | 23.38% | 33.34% | 22.63% | 23.51% | 27.8% | 31.85% | 22.96% |
| Selling, General & Admin | 510.79M | 550.63M | 516.22M | 408.31M | 464.32M | 500.69M | 494.6M | 410.87M | 371.09M |
| SG&A % of Revenue | 20.36% | 22.03% | 21.79% | 22.11% | 21.36% | 22.21% | 25.95% | 26.21% | 22.96% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 46.12M | 41.05M | 37.55M | 207.22M | 27.56M | 29.27M | 35.31M | 88.3M | 0 |
| Operating Income | 77.56M▲ 0% | 73.92M▼ 4.7% | 66.18M▼ 10.5% | -174.88M▼ 364.3% | 68.44M▲ 139.1% | 72.19M▲ 5.5% | -23.85M▼ 133.0% | -92.78M▼ 289.0% | -26.8M▲ 71.1% |
| Operating Margin % | 3.09% | 2.96% | 2.79% | -9.47% | 3.15% | 3.2% | -1.25% | -5.92% | -1.66% |
| Operating Income Growth % | 556.39% | -4.7% | -10.47% | -364.26% | 139.14% | 5.47% | -133.04% | -288.99% | 71.11% |
| EBITDA | 123.68M | 114.97M | 103.73M | -142.85M | 96M | 114.38M | 1.97M | -63.21M | 2.05M |
| EBITDA Margin % | 4.93% | 4.6% | 4.38% | -7.74% | 4.42% | 5.07% | 0.1% | -4.03% | 0.13% |
| EBITDA Growth % | 316.47% | -7.04% | -9.78% | -237.72% | 167.2% | 19.15% | -98.28% | -3307.2% | 103.25% |
| D&A (Non-Cash Add-back) | 46.12M | 41.05M | 37.55M | 32.03M | 27.56M | 42.19M | 25.82M | 29.56M | 28.85M |
| EBIT | 77.56M | 73.92M | 66.18M | 307K | 68.44M | 73.42M | -14.37M | -33.1M | -26.8M |
| Net Interest Income | -14K | 1.74M | 3.87M | 1.62M | 0 | 1.23M | 0 | 0 | 0 |
| Interest Income | 5.48M | 6.63M | 6.65M | 1.62M | 0 | 1.23M | 0 | 0 | 0 |
| Interest Expense | 5.49M | 4.88M | 2.78M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -14K | 1.74M | 3.87M | 1.62M | 5.41M | 1.23M | 3.21M | 4.25M | -18.83M |
| Pretax Income | 77.55M▲ 0% | 75.66M▼ 2.4% | 70.04M▼ 7.4% | -173.26M▼ 347.4% | 73.85M▲ 142.6% | 73.42M▼ 0.6% | -20.64M▼ 128.1% | -88.52M▼ 328.8% | -45.63M▲ 48.5% |
| Pretax Margin % | 3.09% | 3.03% | 2.96% | -9.38% | 3.4% | 3.26% | -1.08% | -5.65% | -2.82% |
| Income Tax | 22.09M | 9.91M | 6.97M | -31.42M | 12.22M | 11.14M | -6.47M | 37.22M | 2.33M |
| Effective Tax Rate % | 28.49% | 13.1% | 9.95% | 18.13% | 16.54% | 15.18% | 31.35% | -42.05% | -5.1% |
| Net Income | 55.46M▲ 0% | 65.75M▲ 18.6% | 63.07M▼ 4.1% | -141.84M▼ 324.9% | 61.63M▲ 143.5% | 62.27M▲ 1.0% | -14.17M▼ 122.8% | -125.75M▼ 787.2% | -47.96M▲ 61.9% |
| Net Margin % | 2.21% | 2.63% | 2.66% | -7.68% | 2.84% | 2.76% | -0.74% | -8.02% | -2.97% |
| Net Income Growth % | 463.62% | 18.57% | -4.08% | -324.88% | 143.45% | 1.04% | -122.76% | -787.24% | 61.86% |
| Net Income (Continuing) | 55.46M | 65.75M | 63.07M | -141.84M | 61.63M | 62.27M | -14.17M | -125.75M | -47.96M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.34▲ 0% | 1.63▲ 21.6% | 1.61▼ 1.2% | -4.01▼ 349.1% | 1.74▲ 143.4% | 1.86▲ 6.9% | -0.45▼ 124.2% | -4.17▼ 826.7% | -1.61▲ 61.4% |
| EPS Growth % | 462.16% | 21.64% | -1.23% | -349.07% | 143.39% | 6.9% | -124.19% | -826.67% | 61.39% |
| EPS (Basic) | 1.35 | 1.64 | 1.63 | -4.01 | 1.77 | 1.89 | -0.45 | -4.17 | -1.61 |
| Diluted Shares Outstanding | 41.44M | 40.27M | 39.18M | 35.37M | 35.43M | 33.45M | 31.32M | 30.18M | 29.85M |
| Basic Shares Outstanding | 41.2M | 39.98M | 38.78M | 35.37M | 34.8M | 32.89M | 31.32M | 30.18M | 29.85M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
TrueBlue, Inc. (TBI) 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 | 428.28M | 429.83M | 421.73M | 378.88M | 445.07M | 430.21M | 354.99M | 277.09M | 297.61M |
| Cash & Short-Term Investments | 28.78M | 46.99M | 37.61M | 62.51M | 49.9M | 72.05M | 61.88M | 22.54M | 24.51M |
| Cash Only | 28.78M | 46.99M | 37.61M | 62.51M | 49.9M | 72.05M | 61.88M | 22.54M | 24.51M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 374.27M | 355.37M | 353.41M | 290.24M | 363.56M | 325.63M | 264.21M | 222.77M | 241.23M |
| Days Sales Outstanding | 54.45 | 51.9 | 54.46 | 57.38 | 61.05 | 52.73 | 50.59 | 51.88 | 54.49 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 4.62M | 8.22M | 13.38M | 8.86M | 12.68M | 13.08M | 11.1M | 16.96M | 31.87M |
| Total Non-Current Assets | 680.75M | 685.02M | 714.42M | 601.69M | 588.15M | 589.2M | 544.39M | 398.28M | 341.06M |
| Property, Plant & Equipment | 60.16M | 57.67M | 107.23M | 137.67M | 234.35M | 146.65M | 154.72M | 136.94M | 107.16M |
| Fixed Asset Turnover | 41.70x | 43.34x | 22.09x | 13.41x | 9.27x | 15.37x | 12.32x | 11.45x | 15.08x |
| Goodwill | 226.69M | 237.29M | 237.5M | 94.87M | 94.54M | 93.78M | 84.11M | 24.54M | 42.5M |
| Intangible Assets | 104.61M | 91.41M | 73.67M | 28.93M | -68.86M | 16.2M | 10.53M | 5.86M | 18.09M |
| Long-Term Investments | -3.78M | -4.39M | 149.37M | 152.25M | 32.32M | 26.48M | 32.91M | 41.85M | 154.57M |
| Other Non-Current Assets | 289.28M | 298.65M | 143.42M | 157.95M | 266.47M | 280.24M | 226.66M | 188.21M | 17.4M |
| Total Assets | 1.11B▲ 0% | 1.11B▲ 0.5% | 1.14B▲ 1.9% | 980.58M▼ 13.7% | 1.03B▲ 5.4% | 1.02B▼ 1.3% | 899.38M▼ 11.8% | 675.38M▼ 24.9% | 638.67M▼ 5.4% |
| Asset Turnover | 2.26x | 2.24x | 2.08x | 1.88x | 2.10x | 2.21x | 2.12x | 2.32x | 2.53x |
| Asset Growth % | -1.89% | 0.52% | 1.91% | -13.69% | 5.37% | -1.34% | -11.77% | -24.91% | -5.44% |
| Total Current Liabilities | 212.42M | 225.53M | 230.81M | 268.97M | 258.55M | 242.88M | 204.1M | 160.13M | 138.53M |
| Accounts Payable | 55.09M | 62.05M | 68.41M | 58.45M | 77.17M | 76.64M | 56.4M | 45.6M | 36.11M |
| Days Payables Outstanding | 10.73 | 12.35 | 14.28 | 15.18 | 17.46 | 16.93 | 14.7 | 14.34 | 10.35 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.21M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 3.81M | 1.84M | 1.72M | 0 |
| Other Current Liabilities | 3.22M | 78.62M | 80.44M | 73.92M | 69.1M | 57.08M | 53.39M | 39.98M | 90.18M |
| Current Ratio | 2.02x | 1.91x | 1.83x | 1.41x | 1.72x | 1.77x | 1.74x | 1.73x | 2.15x |
| Quick Ratio | 2.02x | 1.91x | 1.83x | 1.41x | 1.72x | 1.77x | 1.74x | 1.73x | 2.15x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 341.76M | 297.88M | 279.38M | 274.42M | 281.61M | 280.22M | 237.41M | 199.89M | 225.58M |
| Long-Term Debt | 116.49M | 80M | 37.1M | 0 | 0 | 0 | 0 | 7.6M | 112.6M |
| Capital Lease Obligations | 0 | 0 | 28.85M | 54.8M | 54.93M | 50.6M | 49.43M | 47.8M | 46.8M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 225.28M | 217.88M | 213.43M | 219.62M | 226.69M | 229.62M | 187.98M | 144.49M | 66.19M |
| Total Liabilities | 554.18M | 523.4M | 510.18M | 543.39M | 540.16M | 523.09M | 441.51M | 360.02M | 364.11M |
| Total Debt | 116.49M | 80M | 80.31M | 68.73M | 67.02M | 62.56M | 61.34M | 66.53M | 170.6M |
| Net Debt | 87.71M | 33.01M | 42.7M | 6.23M | 17.13M | -9.49M | -549K | 44M | 146.09M |
| Debt / Equity | 0.21x | 0.14x | 0.13x | 0.16x | 0.14x | 0.13x | 0.13x | 0.21x | 0.62x |
| Debt / EBITDA | 0.94x | 0.70x | 0.77x | - | 0.70x | 0.55x | 31.12x | - | 83.10x |
| Net Debt / EBITDA | 0.71x | 0.29x | 0.41x | - | 0.18x | -0.08x | -0.28x | - | 71.16x |
| Interest Coverage | 14.12x | 15.14x | 23.78x | - | - | - | - | - | - |
| Total Equity | 554.85M▲ 0% | 591.44M▲ 6.6% | 625.97M▲ 5.8% | 437.19M▼ 30.2% | 493.07M▲ 12.8% | 496.31M▲ 0.7% | 457.87M▼ 7.7% | 315.36M▼ 31.1% | 274.56M▼ 12.9% |
| Equity Growth % | 5.65% | 6.59% | 5.84% | -30.16% | 12.78% | 0.66% | -7.75% | -31.13% | -12.94% |
| Book Value per Share | 13.39 | 14.69 | 15.98 | 12.36 | 13.92 | 14.84 | 14.62 | 10.45 | 9.20 |
| Total Shareholders' Equity | 554.85M | 591.44M | 625.97M | 437.19M | 493.07M | 496.31M | 457.87M | 315.36M | 274.56M |
| Common Stock | 1K | 1K | 1K | 1K | 1K | 1K | 1K | 1K | 1K |
| Retained Earnings | 561.65M | 606.09M | 639.21M | 452.02M | 508.81M | 516.33M | 478.58M | 337.55M | 296.2M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -6.8M | -14.65M | -13.24M | -14.83M | -15.75M | -20.02M | -20.71M | -22.19M | -21.65M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TrueBlue, Inc. (TBI) 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 | 99.85M | 125.69M | 94.54M | 152.53M | 20.44M | 120.5M | 34.75M | -17.06M | -58.04M |
| Operating CF Margin % | 3.98% | 5.03% | 3.99% | 8.26% | 0.94% | 5.35% | 1.82% | -1.09% | -3.59% |
| Operating CF Growth % | -61.85% | 25.88% | -24.78% | 61.34% | -86.6% | 489.55% | -71.16% | -149.08% | -240.26% |
| Net Income | 55.46M | 65.75M | 63.07M | -141.84M | 61.63M | 62.27M | -14.17M | -125.75M | -47.96M |
| Depreciation & Amortization | 46.12M | 41.05M | 37.55M | 32.03M | 27.56M | 29.27M | 25.82M | 29.56M | 28.85M |
| Stock-Based Compensation | 7.74M | 13.88M | 9.77M | 9.11M | 13.94M | 9.69M | 13.91M | 7.59M | 7.26M |
| Deferred Taxes | 2.44M | -1.93M | 1.26M | -26.79M | 752K | 3.93M | -9.9M | 34.06M | -552K |
| Other Non-Cash Items | 8.87M | 15.2M | 20.97M | 196M | 18.97M | 25.24M | 23.22M | 69.26M | 27.35M |
| Working Capital Changes | -20.78M | -8.25M | -38.09M | 84.02M | -102.42M | -9.91M | -4.12M | -31.78M | -72.99M |
| Change in Receivables | -28.48M | 11.64M | 5.45M | 57.15M | -81.62M | 34.77M | 56.76M | 35.73M | -11.37M |
| Change in Inventory | 19.32M | -14.87M | -39.63M | 33.56M | 19.14M | 0 | 0 | 0 | 0 |
| Change in Payables | -10.57M | 2.85M | 6.92M | -6.56M | 16.43M | -1.5M | -19.21M | -8.91M | -11.1M |
| Cash from Investing | -30.9M | -20.52M | -25.08M | -34.41M | -16.22M | -20.95M | -32.32M | -2.45M | -16.06M |
| Capital Expenditures | -21.96M | -17.05M | -28.12M | -27.07M | -35.01M | -30.63M | -31.28M | -24.15M | -15.68M |
| CapEx % of Revenue | 0.88% | 0.68% | 1.19% | 1.47% | 1.61% | 1.36% | 1.64% | 1.54% | 0.97% |
| Acquisitions | 30.44M | -12.15M | 215K | 27.07M | 35.01M | -9.68M | 0 | 3.1M | -30.15M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -8.94M | 8.69M | -12.21M | -29.48M | -30.74M | 9.68M | -685K | -4M | 40.64M |
| Cash from Financing | -75.33M | -75.02M | -82.92M | -92.5M | -19.13M | -64.69M | -37.58M | -17.09M | 57.14M |
| Debt Issued (Net) | -18.87M | -38.3M | -42.9M | -37.1M | 0 | 0 | 0 | 7.6M | 58.2M |
| Equity Issued (Net) | -39.81M | -38.22M | -41.05M | -54.78M | -19.92M | -65.42M | -38.34M | -23.62M | -643K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -39.81M | -38.22M | -41.05M | -54.78M | -19.92M | -65.42M | -38.34M | -23.62M | -1.1M |
| Other Financing | -16.65M | 1.5M | 1.03M | -618K | 790K | 727K | 756K | -1.07M | -414K |
| Net Change in Cash | -6.19M▲ 0% | 28.62M▲ 562.3% | -12.52M▼ 143.7% | 26.24M▲ 309.6% | -15.43M▼ 158.8% | 32.45M▲ 310.3% | -10.17M▼ 131.3% | -38.21M▼ 275.7% | -17.08M▲ 55.3% |
| Free Cash Flow | 77.89M▲ 0% | 108.64M▲ 39.5% | 66.42M▼ 38.9% | 125.47M▲ 88.9% | -14.57M▼ 111.6% | 89.88M▲ 717.0% | 3.48M▼ 96.1% | -41.21M▼ 1284.8% | -73.72M▼ 78.9% |
| FCF Margin % | 3.1% | 4.35% | 2.8% | 6.8% | -0.67% | 3.99% | 0.18% | -2.63% | -4.56% |
| FCF Growth % | -66.53% | 39.47% | -38.86% | 88.89% | -111.61% | 717.03% | -96.13% | -1284.85% | -78.89% |
| FCF per Share | 1.88 | 2.70 | 1.70 | 3.55 | -0.41 | 2.69 | 0.11 | -1.37 | -2.47 |
| FCF Conversion (FCF/Net Income) | 1.80x | 1.91x | 1.50x | -1.08x | 0.33x | 1.94x | -2.45x | 0.14x | 1.21x |
| Interest Paid | 3.81M | 4.37M | 2.43M | 0 | 1.43M | 1.12M | 1.03M | 1.04M | 0 |
| Taxes Paid | 4.59M | 12.9M | 12.17M | 0 | 9.77M | 9.98M | 5.17M | 211K | 0 |
TrueBlue, Inc. (TBI) 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) | -2.84% | 10.27% | 11.47% | 10.36% | -26.68% | 13.25% | 12.59% | -2.97% | -32.53% | -16.26% |
| Return on Invested Capital (ROIC) | -1.84% | 9.17% | 8.75% | 7.68% | -23.59% | 10.77% | 10.86% | -3.79% | -17.04% | -5.15% |
| Gross Margin | 24.71% | 25.29% | 26.63% | 26.17% | 23.87% | 25.78% | 26.71% | 26.55% | 25.93% | 21.23% |
| Net Margin | -0.55% | 2.21% | 2.63% | 2.66% | -7.68% | 2.84% | 2.76% | -0.74% | -8.02% | -2.97% |
| Debt / Equity | 0.26x | 0.21x | 0.14x | 0.13x | 0.16x | 0.14x | 0.13x | 0.13x | 0.21x | 0.62x |
| Interest Coverage | -1.84x | 14.12x | 15.14x | 23.78x | - | - | - | - | - | - |
| FCF Conversion | -17.16x | 1.80x | 1.91x | 1.50x | -1.08x | 0.33x | 1.94x | -2.45x | 0.14x | 1.21x |
| Revenue Growth | 2.04% | -8.79% | -0.38% | -5.22% | -22.05% | 17.72% | 3.71% | -15.44% | -17.78% | 3.1% |
TrueBlue, Inc. (TBI) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 5, 2026·SEC
Apr 13, 2026·SEC
Feb 18, 2026·SEC
TrueBlue, Inc. (TBI) stock FAQ — growth, dividends, profitability & financials explained
TrueBlue, Inc. (TBI) reported $1.62B in revenue for fiscal year 2025. This represents a 888% increase from $163.5M in 1996.
TrueBlue, Inc. (TBI) grew revenue by 3.1% over the past year. Growth has been modest.
TrueBlue, Inc. (TBI) reported a net loss of $48.0M for fiscal year 2025.
TrueBlue, Inc. (TBI) has a return on equity (ROE) of -16.3%. Negative ROE indicates the company is unprofitable.
TrueBlue, Inc. (TBI) had negative free cash flow of $73.7M in fiscal year 2025, likely due to heavy capital investments.
TrueBlue, Inc. (TBI) 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