8-K Announcements
6May 4, 2026·SEC
Apr 1, 2026·SEC
Mar 3, 2026·SEC
Trex Company, Inc. (TREX) 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.
Trex Company, Inc. (TREX) stock price & volume — 10-year historical chart
Trex Company, Inc. (TREX) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Trex Company, Inc. (TREX) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 24, 2026 | $0.04vs $0.01+382.3% | $161Mvs $144M+11.6% |
| Q4 2025 | Nov 4, 2025 | $0.51vs $0.57-10.1% | $285Mvs $302M-5.4% |
| Q3 2025 | Aug 4, 2025 | $0.74vs $0.72+2.8% | $388Mvs $303M+28.0% |
| Q2 2025 | May 8, 2025 | $0.60vs $0.58+3.4% | $340Mvs $329M+3.4% |
Trex Company, Inc. (TREX) competitors in Building envelope and openings — business model, growth, and fundamentals comparison
Trex Company, Inc. (TREX) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Trex Company, Inc. (TREX) 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 | 565.15M | 684.25M | 745.35M | 880.83M | 1.2B | 1.11B | 1.09B | 1.15B | 1.17B |
| Revenue Growth % | 17.83% | 21.07% | 8.93% | 18.18% | 35.89% | -7.6% | -1.01% | 5.17% | 1.98% |
| Cost of Goods Sold | 321.78M | 389.36M | 438.84M | 521.37M | 736.45M | 702.05M | 642.43M | 665.78M | 714.3M |
| COGS % of Revenue | 56.94% | 56.9% | 58.88% | 59.19% | 61.53% | 63.47% | 58.68% | 57.82% | 60.83% |
| Gross Profit | 243.37M▲ 0% | 294.89M▲ 21.2% | 306.5M▲ 3.9% | 359.46M▲ 17.3% | 460.5M▲ 28.1% | 403.99M▼ 12.3% | 452.41M▲ 12.0% | 485.67M▲ 7.4% | 459.96M▼ 5.3% |
| Gross Margin % | 43.06% | 43.1% | 41.12% | 40.81% | 38.47% | 36.53% | 41.32% | 42.18% | 39.17% |
| Gross Profit Growth % | 30.08% | 21.17% | 3.94% | 17.28% | 28.11% | -12.27% | 11.98% | 7.35% | -5.29% |
| Operating Expenses | 100.99M | 118.22M | 118.3M | 125.82M | 185.13M | 157.25M | 176.2M | 180M | 202M |
| OpEx % of Revenue | 17.87% | 17.28% | 15.87% | 14.28% | 15.47% | 14.22% | 16.09% | 15.63% | 17.2% |
| Selling, General & Admin | 100.99M | 118.22M | 118.3M | 125.82M | 139.62M | 141.83M | 176.2M | 180M | 202M |
| SG&A % of Revenue | 17.87% | 17.28% | 15.87% | 14.28% | 11.67% | 12.82% | 16.09% | 15.63% | 17.2% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 45.5M | 15.42M | 0 | 0 | 0 |
| Operating Income | 142.38M▲ 0% | 176.67M▲ 24.1% | 188.2M▲ 6.5% | 233.63M▲ 24.1% | 275.38M▲ 17.9% | 246.74M▼ 10.4% | 276.2M▲ 11.9% | 305.67M▲ 10.7% | 257.96M▼ 15.6% |
| Operating Margin % | 25.19% | 25.82% | 25.25% | 26.52% | 23.01% | 22.31% | 25.23% | 26.55% | 21.97% |
| Operating Income Growth % | 36.96% | 24.08% | 6.53% | 24.14% | 17.87% | -10.4% | 11.94% | 10.67% | -15.61% |
| EBITDA | 159.24M | 193.27M | 202.23M | 251.57M | 311.32M | 291.03M | 326.39M | 360.34M | 320.92M |
| EBITDA Margin % | 28.18% | 28.24% | 27.13% | 28.56% | 26.01% | 26.31% | 29.81% | 31.29% | 27.33% |
| EBITDA Growth % | 34.43% | 21.37% | 4.64% | 24.4% | 23.75% | -6.52% | 12.15% | 10.4% | -10.94% |
| D&A (Non-Cash Add-back) | 16.86M | 16.6M | 14.03M | 17.94M | 35.95M | 44.3M | 50.19M | 54.67M | 62.96M |
| EBIT | 142.38M | 176.86M | 188.2M | 234.63M | 320.88M | 262.16M | 276.2M | 305.67M | 257.96M |
| Net Interest Income | -461K | 192K | 1.5M | 999K | 15K | 103K | -5K | 0 | 0 |
| Interest Income | 0 | 192K | 1.5M | 999K | 15K | 103K | 0 | 0 | 0 |
| Interest Expense | 461K | 0 | 0 | 0 | 0 | 0 | 5K | 0 | 0 |
| Other Income/Expense | -461K | 192K | 1.5M | 999K | 15K | 103K | -5K | 11K | 0 |
| Pretax Income | 141.92M▲ 0% | 176.86M▲ 24.6% | 189.7M▲ 7.3% | 234.63M▲ 23.7% | 275.39M▲ 17.4% | 246.84M▼ 10.4% | 276.2M▲ 11.9% | 305.68M▲ 10.7% | 257.96M▼ 15.6% |
| Pretax Margin % | 25.11% | 25.85% | 25.45% | 26.64% | 23.01% | 22.32% | 25.23% | 26.55% | 21.97% |
| Income Tax | 46.79M | 42.29M | 44.96M | 59M | 66.65M | 62.21M | 70.81M | 79.29M | 67.55M |
| Effective Tax Rate % | 32.97% | 23.91% | 23.7% | 25.15% | 24.2% | 25.2% | 25.64% | 25.94% | 26.18% |
| Net Income | 95.13M▲ 0% | 134.57M▲ 41.5% | 144.74M▲ 7.6% | 175.63M▲ 21.3% | 208.74M▲ 18.8% | 184.63M▼ 11.6% | 205.38M▲ 11.2% | 226.39M▲ 10.2% | 190.41M▼ 15.9% |
| Net Margin % | 16.83% | 19.67% | 19.42% | 19.94% | 17.44% | 16.69% | 18.76% | 19.66% | 16.22% |
| Net Income Growth % | 40.21% | 41.46% | 7.55% | 21.34% | 18.85% | -11.55% | 11.24% | 10.23% | -15.89% |
| Net Income (Continuing) | 95.13M | 134.57M | 144.74M | 175.63M | 208.74M | 184.63M | 205.38M | 226.39M | 190.41M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.81▲ 0% | 1.14▲ 40.7% | 1.23▲ 7.9% | 1.51▲ 22.8% | 1.80▲ 19.2% | 1.65▼ 8.3% | 1.89▲ 14.5% | 2.09▲ 10.6% | 1.78▼ 14.8% |
| EPS Growth % | 42.11% | 40.74% | 7.89% | 22.76% | 19.21% | -8.33% | 14.55% | 10.58% | -14.83% |
| EPS (Basic) | 0.81 | 1.15 | 1.24 | 1.52 | 1.81 | 1.65 | 1.89 | 2.09 | 1.78 |
| Diluted Shares Outstanding | 118.3M | 118.13M | 117.32M | 116.25M | 115.76M | 111.88M | 108.81M | 108.32M | 107.1M |
| Basic Shares Outstanding | 117.57M | 117.48M | 116.86M | 115.89M | 115.46M | 111.71M | 108.68M | 108.19M | 107.01M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Trex Company, Inc. (TREX) 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 | 148.8M | 270.23M | 303.2M | 322M | 401.05M | 286.84M | 172.25M | 318.91M | 310.41M |
| Cash & Short-Term Investments | 30.51M | 105.7M | 148.83M | 121.7M | 141.05M | 12.32M | 1.96M | 1.29M | 3.81M |
| Cash Only | 30.51M | 105.7M | 148.83M | 121.7M | 141.05M | 12.32M | 1.96M | 1.29M | 3.81M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 75.4M | 102.09M | 89.63M | 123.45M | 160.61M | 98.06M | 50.75M | 88.36M | 50.24M |
| Days Sales Outstanding | 48.7 | 54.46 | 43.89 | 51.16 | 48.98 | 32.36 | 16.92 | 28.01 | 15.62 |
| Inventory | 34.52M | 57.8M | 56.11M | 68.24M | 83.75M | 141.35M | 107.09M | 207.28M | 238.66M |
| Days Inventory Outstanding | 39.16 | 54.19 | 46.67 | 47.77 | 41.51 | 73.49 | 60.84 | 113.64 | 121.95 |
| Other Current Assets | 864K | 1.25M | 350K | 1.32M | 576K | 24.32M | 629K | 625K | 523K |
| Total Non-Current Assets | 177.43M | 194.9M | 289.04M | 448.5M | 519.27M | 646.86M | 760.63M | 1.01B | 1.18B |
| Property, Plant & Equipment | 103.11M | 117.14M | 211.35M | 370.92M | 494.94M | 620.88M | 735.63M | 975.06M | 1.1B |
| Fixed Asset Turnover | 5.48x | 5.84x | 3.53x | 2.37x | 2.42x | 1.78x | 1.49x | 1.18x | 1.07x |
| Goodwill | 68.46M | 68.46M | 67.78M | 67.36M | 14.22M | 14.2M | 14.2M | 14.2M | 14.2M |
| Intangible Assets | 2.86M | 6.04M | 6.3M | 6.3M | 4.8M | 4.4M | 3.96M | 7.85M | 17.33M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3M | 3.25M | 3.6M | 3.91M | 5.33M | 7.4M | 6.83M | 8.28M | 9.14M |
| Total Assets | 326.23M▲ 0% | 465.12M▲ 42.6% | 592.24M▲ 27.3% | 770.49M▲ 30.1% | 920.32M▲ 19.4% | 933.71M▲ 1.5% | 932.88M▼ 0.1% | 1.32B▲ 42.0% | 1.49B▲ 12.6% |
| Asset Turnover | 1.73x | 1.47x | 1.26x | 1.14x | 1.30x | 1.18x | 1.17x | 0.87x | 0.79x |
| Asset Growth % | 47.33% | 42.58% | 27.33% | 30.1% | 19.45% | 1.45% | -0.09% | 41.96% | 12.57% |
| Total Current Liabilities | 62.51M | 92.78M | 78.67M | 106.35M | 88.7M | 290.6M | 91.06M | 342.48M | 250.71M |
| Accounts Payable | 9.95M | 31.08M | 15.23M | 38.62M | 24.86M | 19.93M | 23.96M | 61.27M | 34.76M |
| Days Payables Outstanding | 11.29 | 29.14 | 12.66 | 27.04 | 12.32 | 10.36 | 13.61 | 33.59 | 17.76 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 222M | 5.5M | 202.6M | 145.58M |
| Deferred Revenue (Current) | 3.07M | 2.57M | 3.72M | 2.42M | 1.44M | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 18.47M | 24.6M | 16.5M | 26.63M | 28.99M | 13.96M | 30.19M | 22.11M | 45.48M |
| Current Ratio | 2.38x | 2.91x | 3.85x | 3.03x | 4.52x | 0.99x | 1.89x | 0.93x | 1.24x |
| Quick Ratio | 1.83x | 2.29x | 3.14x | 2.39x | 3.58x | 0.50x | 0.72x | 0.33x | 0.29x |
| Cash Conversion Cycle | 76.57 | 79.5 | 77.89 | 71.89 | 78.17 | 95.49 | 64.15 | 108.06 | 119.81 |
| Total Non-Current Liabilities | 32.47M | 29.38M | 64.39M | 75.61M | 106.58M | 124.76M | 125.15M | 131.68M | 205.82M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.76M |
| Capital Lease Obligations | 0 | 0 | 34.24M | 28.58M | 28.26M | 23.97M | 18.84M | 41.98M | 41.76M |
| Deferred Tax Liabilities | 1.29M | 2.13M | 9.83M | 22.96M | 43.97M | 68.22M | 72.44M | 56.03M | 123.18M |
| Other Non-Current Liabilities | 31.18M | 27.26M | 20.32M | 24.07M | 34.35M | 32.56M | 33.87M | 33.67M | -871K |
| Total Liabilities | 94.98M | 122.16M | 143.06M | 181.96M | 195.29M | 415.36M | 216.21M | 474.16M | 456.53M |
| Total Debt | 0 | 0 | 41.32M | 35.29M | 35.33M | 253.46M | 32M | 255.38M | 229.09M |
| Net Debt | -30.51M | -105.7M | -107.51M | -86.41M | -105.72M | 241.14M | 30.04M | 254.09M | 225.28M |
| Debt / Equity | - | - | 0.09x | 0.06x | 0.05x | 0.49x | 0.04x | 0.30x | 0.22x |
| Debt / EBITDA | - | - | 0.20x | 0.14x | 0.11x | 0.87x | 0.10x | 0.71x | 0.71x |
| Net Debt / EBITDA | -0.19x | -0.55x | -0.53x | -0.34x | -0.34x | 0.83x | 0.09x | 0.71x | 0.70x |
| Interest Coverage | 308.85x | - | - | - | - | - | 55240.80x | - | - |
| Total Equity | 231.25M▲ 0% | 342.96M▲ 48.3% | 449.18M▲ 31.0% | 588.53M▲ 31.0% | 725.03M▲ 23.2% | 518.35M▼ 28.5% | 716.67M▲ 38.3% | 850.14M▲ 18.6% | 1.03B▲ 21.7% |
| Equity Growth % | 72.37% | 48.31% | 30.97% | 31.02% | 23.19% | -28.51% | 38.26% | 18.62% | 21.66% |
| Book Value per Share | 1.95 | 2.90 | 3.83 | 5.06 | 6.26 | 4.63 | 6.59 | 7.85 | 9.66 |
| Total Shareholders' Equity | 231.25M | 342.96M | 449.18M | 588.53M | 725.03M | 518.35M | 716.67M | 850.14M | 1.03B |
| Common Stock | 349K | 700K | 702K | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M |
| Retained Earnings | 282.37M | 416.94M | 561.68M | 737.31M | 946.05M | 1.13B | 1.34B | 1.56B | 1.79B |
| Treasury Stock | -173.51M | -198.9M | -237.2M | -276.27M | -350.21M | -745.27M | -760.95M | -861.87M | -912.31M |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trex Company, Inc. (TREX) 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 | 101.86M | 138.12M | 156.35M | 187.29M | 258.06M | 216.22M | 389.42M | 143.93M | 358.11M |
| Operating CF Margin % | 18.02% | 20.19% | 20.98% | 21.26% | 21.56% | 19.55% | 35.57% | 12.5% | 30.5% |
| Operating CF Growth % | 19.43% | 35.59% | 13.2% | 19.79% | 37.79% | -16.21% | 80.1% | -63.04% | 148.81% |
| Net Income | 95.13M | 134.57M | 144.74M | 175.63M | 208.74M | 184.63M | 205.38M | 226.39M | 190.41M |
| Depreciation & Amortization | 16.86M | 16.6M | 14.03M | 17.94M | 35.95M | 44.3M | 50.19M | 54.67M | 62.96M |
| Stock-Based Compensation | 5.19M | 6.34M | 6.93M | 7.13M | 8.44M | 5.33M | 10.16M | 12.63M | 9.12M |
| Deferred Taxes | 194K | 1.04M | 7.71M | 13.13M | 21.01M | 24.26M | 4.21M | -16.41M | 17.11M |
| Other Non-Cash Items | 1.33M | -359K | 67K | -5K | 54.24M | 15.28M | 3.09M | 2.83M | 469K |
| Working Capital Changes | -16.84M | -20.07M | -17.12M | -26.53M | -70.31M | -57.57M | 116.38M | -136.19M | 78.04M |
| Change in Receivables | -10.49M | -24.28M | 12.7M | -28.29M | -44.35M | 42.51M | 56.92M | -47.22M | 40.27M |
| Change in Inventory | -3.63M | -23.28M | 1.7M | -12.13M | -15.52M | -64.45M | 34.27M | -100.19M | 18.29M |
| Change in Payables | -4.8M | 21.13M | -16.67M | 11.35M | -3.47M | -5.59M | 2.7M | -819K | 6.88M |
| Cash from Investing | -86.79M | -33.73M | -67.24M | -170.66M | -158.04M | -168.88M | -166.09M | -236.53M | -233.22M |
| Capital Expenditures | -15.04M | -33.82M | -67.27M | -172.82M | -159.39M | -176.23M | -166.09M | -236.64M | -233.57M |
| CapEx % of Revenue | 2.66% | 4.94% | 9.02% | 19.62% | 13.32% | 15.93% | 15.17% | 20.55% | 19.89% |
| Acquisitions | -71.8M | 0 | 0 | 0 | 0 | 0 | 0 | 106K | 358K |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 55K | 83K | 21K | 2.17M | 1.35M | 7.34M | 0 | 0 | 0 |
| Cash from Financing | -3.23M | -29.2M | -45.97M | -43.77M | -80.67M | -176.06M | -233.7M | 91.94M | -122.38M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 222M | -216.5M | 197.1M | -69.1M |
| Equity Issued (Net) | -3.62M | -30.09M | -46.55M | -44.85M | -82.47M | -398.38M | -18.45M | -105.94M | -53.29M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -3.62M | -30.09M | -46.55M | -44.85M | -82.47M | -398.38M | -18.45M | -105.94M | -54.47M |
| Other Financing | 391K | 882K | 571K | 1.09M | 1.8M | 318K | 1.25M | 779K | 6K |
| Net Change in Cash | 11.85M▲ 0% | 75.19M▲ 534.5% | 43.13M▼ 42.6% | -27.13M▼ 162.9% | 19.35M▲ 171.3% | -128.73M▼ 765.2% | -10.37M▲ 91.9% | -667K▲ 93.6% | 2.52M▲ 477.1% |
| Free Cash Flow | 86.83M▲ 0% | 104.31M▲ 20.1% | 89.09M▼ 14.6% | 14.47M▼ 83.8% | 98.67M▲ 581.8% | 39.99M▼ 59.5% | 223.33M▲ 458.4% | -92.71M▼ 141.5% | 134.52M▲ 245.1% |
| FCF Margin % | 15.36% | 15.24% | 11.95% | 1.64% | 8.24% | 3.62% | 20.4% | -8.05% | 11.46% |
| FCF Growth % | 22.73% | 20.13% | -14.59% | -83.76% | 581.85% | -59.47% | 458.44% | -141.51% | 245.1% |
| FCF per Share | 0.73 | 0.88 | 0.76 | 0.12 | 0.85 | 0.36 | 2.05 | -0.86 | 1.26 |
| FCF Conversion (FCF/Net Income) | 1.07x | 1.03x | 1.08x | 1.07x | 1.24x | 1.17x | 1.90x | 0.64x | 1.88x |
| Interest Paid | 418K | 662K | 0 | 0 | 0 | 0 | 51K | 0 | 0 |
| Taxes Paid | 44.8M | 48.24M | 39.61M | 50.74M | 38.61M | 59.93M | 52.34M | 85.17M | 0 |
Trex Company, Inc. (TREX) 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) | 54.14% | 52.07% | 46.87% | 36.54% | 33.85% | 31.78% | 29.7% | 33.26% | 28.9% | 20.21% |
| Return on Invested Capital (ROIC) | 66.93% | 67.54% | 60.5% | 48.76% | 41.53% | 36.83% | 26.84% | 27.51% | 24.77% | 16.37% |
| Gross Margin | 39.01% | 43.06% | 43.1% | 41.12% | 40.81% | 38.47% | 36.53% | 41.32% | 42.18% | 39.17% |
| Net Margin | 14.15% | 16.83% | 19.67% | 19.42% | 19.94% | 17.44% | 16.69% | 18.76% | 19.66% | 16.22% |
| Debt / Equity | - | - | - | 0.09x | 0.06x | 0.05x | 0.49x | 0.04x | 0.30x | 0.22x |
| Interest Coverage | 92.40x | 308.85x | - | - | - | - | - | 55240.80x | - | - |
| FCF Conversion | 1.26x | 1.07x | 1.03x | 1.08x | 1.07x | 1.24x | 1.17x | 1.90x | 0.64x | 1.88x |
| Revenue Growth | 8.8% | 17.83% | 21.07% | 8.93% | 18.18% | 35.89% | -7.6% | -1.01% | 5.17% | 1.98% |
Trex Company, Inc. (TREX) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 4, 2026·SEC
Apr 1, 2026·SEC
Mar 3, 2026·SEC
Trex Company, Inc. (TREX) stock FAQ — growth, dividends, profitability & financials explained
Trex Company, Inc. (TREX) reported $1.17B in revenue for fiscal year 2025. This represents a 3344% increase from $34.1M in 1997.
Trex Company, Inc. (TREX) grew revenue by 2.0% over the past year. Growth has been modest.
Yes, Trex Company, Inc. (TREX) is profitable, generating $190.4M in net income for fiscal year 2025 (16.2% net margin).
Trex Company, Inc. (TREX) has a return on equity (ROE) of 20.2%. This is excellent, indicating efficient use of shareholder capital.
Trex Company, Inc. (TREX) generated $146.8M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Trex Company, Inc. (TREX) 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