8-K Announcements
6Apr 10, 2026·SEC
Mar 23, 2026·SEC
Mar 19, 2026·SEC
United States Antimony Corporation (UAMY) 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.
United States Antimony Corporation (UAMY) stock price & volume — 10-year historical chart
United States Antimony Corporation (UAMY) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
United States Antimony Corporation (UAMY) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 19, 2026 | $0.01vs $0.01+0.0% | $13Mvs $13M+2.1% |
| Q4 2025 | Nov 12, 2025 | $0.04vs $0.02-300.0% | $9Mvs $15M-40.6% |
| Q3 2025 | Aug 12, 2025 | $0.00vs $0.01-85.7% | $11Mvs $13M-17.0% |
| Q2 2025 | May 8, 2025 | $0.00vs $0.01-55.3% | $7Mvs $8M-15.9% |
United States Antimony Corporation (UAMY) competitors in Specialty and Advanced Materials — business model, growth, and fundamentals comparison
United States Antimony Corporation (UAMY) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
United States Antimony Corporation (UAMY) 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 | 10.23M | 9.03M | 8.27M | 5.24M | 7.75M | 11.04M | 8.69M | 14.94M | 39.26M |
| Revenue Growth % | -13.96% | -11.69% | -8.48% | -36.68% | 47.98% | 42.56% | -21.29% | 71.84% | 162.81% |
| Cost of Goods Sold | 9.95M | 9.03M | 9.08M | 5.03M | 6.91M | 9.05M | 12.04M | 11.47M | 29.38M |
| COGS % of Revenue | 97.31% | 99.98% | 109.87% | 96.07% | 89.18% | 81.93% | 138.48% | 76.79% | 74.85% |
| Gross Profit | 275.46K▲ 0% | 1.54K▼ 99.4% | -816.25K▼ 53000.3% | 205.7K▲ 125.2% | 838.61K▲ 307.7% | 2M▲ 138.0% | -3.34M▼ 267.6% | 3.47M▲ 203.7% | 9.87M▲ 184.8% |
| Gross Margin % | 2.69% | 0.02% | -9.87% | 3.93% | 10.82% | 18.07% | -38.48% | 23.21% | 25.15% |
| Gross Profit Growth % | -48.67% | -99.44% | -53000.26% | 125.2% | 307.69% | 138.04% | -267.56% | 203.65% | 184.79% |
| Operating Expenses | 1.24M | -545.49K | 2.94M | 3.51M | 1.5M | 1.65M | 3.72M | 5.86M | 18.33M |
| OpEx % of Revenue | 12.07% | -6.04% | 35.53% | 67.05% | 19.35% | 14.92% | 42.84% | 39.21% | 46.7% |
| Selling, General & Admin | 1.24M | 1.54M | 1.44M | 1.22M | 1.24M | 1.44M | 2.92M | 5.37M | 5.48M |
| SG&A % of Revenue | 12.07% | 17% | 17.4% | 23.33% | 16.01% | 13.06% | 33.64% | 35.96% | 13.96% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | -2.08M | 1.5M | 2.29M | 258.3K | 205.74K | 799.57K | 486.11K | 12.85M |
| Operating Income | -959.7K▲ 0% | 547.04K▲ 157.0% | -3.75M▼ 786.2% | -3.3M▲ 12.0% | -660.26K▲ 80.0% | 348.2K▲ 152.7% | -7.07M▼ 2130.1% | -2.39M▲ 66.2% | -8.46M▼ 253.8% |
| Operating Margin % | -9.38% | 6.05% | -45.4% | -63.12% | -8.52% | 3.15% | -81.32% | -16% | -21.55% |
| Operating Income Growth % | -17.54% | 157% | -786.18% | 11.96% | 80.02% | 152.74% | -2130.13% | 66.18% | -253.81% |
| EBITDA | 9.19K | 1.45M | -2.86M | -2.42M | 220.62K | 1.26M | -6.11M | -1.31M | -8.46M |
| EBITDA Margin % | 0.09% | 16.07% | -34.56% | -46.2% | 2.85% | 11.38% | -70.28% | -8.74% | -21.55% |
| EBITDA Growth % | -94.98% | 15700.2% | -296.83% | 15.35% | 109.12% | 469.94% | -585.88% | 78.64% | -548.16% |
| D&A (Non-Cash Add-back) | 968.89K | 904.84K | 895.99K | 885.84K | 880.88K | 909.22K | 959.45K | 1.09M | 0 |
| EBIT | -1.03M | 640.86K | -3.59M | -3.27M | -54.93K | 348.2K | -6.85M | -2.38M | 0 |
| Net Interest Income | -106.1K | -99.97K | -78.34K | -17.99K | -5.54K | 50.78K | 618.76K | 668.54K | 810.55K |
| Interest Income | 873 | 0 | 0 | 0 | 0 | 65.92K | 618.76K | 668.54K | 810.55K |
| Interest Expense | 106.97K | 99.97K | 78.34K | 17.99K | 5.54K | 15.14K | 0 | 0 | 0 |
| Other Income/Expense | -174.69K | -6.14K | 80.79K | 17.94K | 599.79K | 96.53K | 720.71K | 660.41K | 4.12M |
| Pretax Income | -1.13M▲ 0% | 540.89K▲ 147.7% | -3.67M▼ 779.0% | -3.29M▲ 10.5% | -60.47K▲ 98.2% | 444.73K▲ 835.5% | -6.35M▼ 1527.4% | -1.73M▲ 72.7% | -4.34M▼ 150.8% |
| Pretax Margin % | -11.09% | 5.99% | -44.42% | -62.78% | -0.78% | 4.03% | -73.03% | -11.58% | -11.05% |
| Income Tax | 0 | -332.33K | 0 | 0 | 0 | 16.07K | 0 | 0 | 0 |
| Effective Tax Rate % | 0% | -61.44% | 0% | 0% | 0% | 3.61% | 0% | 0% | 0% |
| Net Income | -1.13M▲ 0% | 873.23K▲ 177.0% | -3.67M▼ 520.6% | -3.29M▲ 10.5% | -60.47K▲ 98.2% | 428.66K▲ 808.9% | -6.35M▼ 1581.0% | -1.73M▲ 72.7% | -4.34M▼ 150.8% |
| Net Margin % | -11.09% | 9.67% | -44.42% | -62.78% | -0.78% | 3.88% | -73.03% | -11.58% | -11.05% |
| Net Income Growth % | 13.35% | 176.98% | -520.61% | 10.51% | 98.16% | 808.89% | -1580.96% | 72.74% | -150.78% |
| Net Income (Continuing) | -1.13M | 873.23K | -3.67M | -3.29M | -60.47K | 428.66K | -6.35M | -1.73M | -4.34M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.02▲ 0% | 0.01▲ 176.2% | -0.06▼ 541.4% | -0.05▲ 18.6% | -0.00▲ 97.6% | 0.00▲ 427.3% | -0.06▼ 1741.7% | -0.02▲ 72.9% | -0.04▼ 150.0% |
| EPS Growth % | 14.29% | 176.19% | -541.41% | 18.58% | 97.61% | - | - | 72.93% | -150% |
| EPS (Basic) | -0.02 | 0.01 | -0.06 | -0.05 | -0.00 | 0.00 | -0.06 | -0.02 | -0.04 |
| Diluted Shares Outstanding | 67.41M | 68.1M | 69M | 72.51M | 102.84M | 106.29M | 107.55M | 108.59M | 123.64M |
| Basic Shares Outstanding | 67.41M | 67.98M | 69M | 72.51M | 102.84M | 106.29M | 107.55M | 108.59M | 123.64M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
United States Antimony Corporation (UAMY) 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 | 1.56M | 1.9M | 1.28M | 1.81M | 23.57M | 21.62M | 14.08M | 20.68M | 54.74M |
| Cash & Short-Term Investments | 27.99K | 56.65K | 369.06K | 919.31K | 21.62M | 19.32M | 11.97M | 18.17M | 30.49M |
| Cash Only | 27.99K | 56.65K | 115.51K | 665.1K | 21.36M | 19.06M | 11.9M | 18.17M | 30.49M |
| Short-Term Investments | 0 | 0 | 253.55K | 254.21K | 259.21K | 259.86K | 72.9K | 0 | 0 |
| Accounts Receivable | 362.58K | 838.39K | 284.45K | 238.63K | 891.31K | 784.46K | 625.26K | 1.16M | 4.21M |
| Days Sales Outstanding | 12.94 | 33.87 | 12.56 | 16.64 | 41.99 | 25.92 | 26.25 | 28.26 | 39.17 |
| Inventory | 914.71K | 755.26K | 626.24K | 650.21K | 1.06M | 1.38M | 1.39M | 1.25M | 12.52M |
| Days Inventory Outstanding | 33.54 | 30.52 | 25.16 | 47.18 | 55.76 | 55.47 | 42.03 | 39.64 | 155.54 |
| Other Current Assets | 4.7K | -252.95K | 0 | 0 | 0 | 0 | 0 | 104.16K | 7.51M |
| Total Non-Current Assets | 15.57M | 15.65M | 12.41M | 11.49M | 11.43M | 13.08M | 14.02M | 13.96M | 99.18M |
| Property, Plant & Equipment | 15.13M | 15.23M | 12.19M | 11.23M | 11.13M | 12.13M | 13.45M | 13.46M | 42.42M |
| Fixed Asset Turnover | 0.68x | 0.59x | 0.68x | 0.47x | 0.70x | 0.91x | 0.65x | 1.11x | 0.93x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 57.25K | 0 | 57.27K | 0 | 0 | 0 | 98.78K | 40.49M |
| Other Non-Current Assets | 436.09K | 369.45K | 227.37K | 208.47K | 300K | 954.97K | 564.3K | 408.52K | 16.27M |
| Total Assets | 17.13M▲ 0% | 17.56M▲ 2.5% | 13.69M▼ 22.0% | 13.3M▼ 2.9% | 35M▲ 163.2% | 34.7M▼ 0.9% | 28.09M▼ 19.0% | 34.64M▲ 23.3% | 153.93M▲ 344.3% |
| Asset Turnover | 0.60x | 0.51x | 0.60x | 0.39x | 0.22x | 0.32x | 0.31x | 0.43x | 0.26x |
| Asset Growth % | -3.57% | 2.49% | -22% | -2.88% | 163.19% | -0.86% | -19.04% | 23.31% | 344.32% |
| Total Current Liabilities | 3.93M | 3.52M | 3.98M | 4.48M | 2.07M | 2.22M | 897.46K | 4.01M | 10.18M |
| Accounts Payable | 1.78M | 1.94M | 2.33M | 1.88M | 1.39M | 628.8K | 456.94K | 1.55M | 6.92M |
| Days Payables Outstanding | 65.35 | 78.51 | 93.58 | 136.2 | 73.21 | 25.36 | 13.85 | 49.18 | 86.01 |
| Short-Term Debt | 739.55K | 889.38K | 253.4K | 152.12K | 13.23K | 94.15K | 28.44K | 758.81K | 171.04K |
| Deferred Revenue (Current) | 60.05K | 32.4K | 0 | 756.15K | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 504.91K | 110.09K | 598.04K | 1.06M | 0 | 787.73K | 0 | -626.56K | 10.01M |
| Current Ratio | 0.40x | 0.54x | 0.32x | 0.40x | 11.38x | 9.74x | 15.68x | 5.16x | 5.38x |
| Quick Ratio | 0.16x | 0.33x | 0.16x | 0.26x | 10.87x | 9.12x | 14.14x | 4.85x | 4.15x |
| Cash Conversion Cycle | -18.88 | -14.12 | -55.86 | -72.38 | 24.54 | 56.03 | 54.43 | 18.71 | 108.7 |
| Total Non-Current Liabilities | 2.82M | 2.61M | 1.25M | 1.64M | 563.07K | 611.33K | 1.68M | 2.04M | 2.79M |
| Long-Term Debt | 1.24M | 1.03M | 76.76K | 477.7K | 201.92K | 217.85K | 0 | 195.43K | 14K |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129.01K | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.58M | 1.59M | 1.17M | 1.16M | 361.15K | 393.47K | 1.68M | 1.71M | 2.78M |
| Total Liabilities | 6.75M | 6.13M | 5.23M | 6.11M | 2.63M | 2.83M | 2.57M | 6.04M | 12.97M |
| Total Debt | 1.98M | 1.92M | 330.16K | 629.83K | 215.15K | 312K | 28.44K | 1.71M | 185.05K |
| Net Debt | 1.95M | 1.86M | 214.66K | -35.28K | -21.15M | -18.75M | -11.87M | -16.46M | -30.31M |
| Debt / Equity | 0.19x | 0.17x | 0.04x | 0.09x | 0.01x | 0.01x | 0.00x | 0.06x | 0.00x |
| Debt / EBITDA | 215.33x | 1.32x | - | - | 0.98x | 0.25x | - | - | - |
| Net Debt / EBITDA | 212.29x | 1.28x | - | - | -95.86x | -14.91x | - | - | - |
| Interest Coverage | -8.97x | 5.47x | -47.91x | -183.69x | -119.20x | 23.00x | - | - | - |
| Total Equity | 10.38M▲ 0% | 11.42M▲ 10.1% | 8.47M▼ 25.9% | 7.19M▼ 15.1% | 32.37M▲ 350.4% | 31.87M▼ 1.5% | 25.52M▼ 19.9% | 28.6M▲ 12.1% | 140.96M▲ 392.8% |
| Equity Growth % | -8.51% | 10.1% | -25.89% | -15.13% | 350.42% | -1.54% | -19.92% | 12.07% | 392.84% |
| Book Value per Share | 0.15 | 0.17 | 0.12 | 0.10 | 0.31 | 0.30 | 0.24 | 0.26 | 1.14 |
| Total Shareholders' Equity | 10.38M | 11.42M | 8.47M | 7.19M | 32.37M | 31.87M | 25.52M | 28.6M | 140.96M |
| Common Stock | 674.88K | 682.27K | 696.61K | 759.5K | 1.06M | 1.06M | 1.08M | 1.13M | 1.4M |
| Retained Earnings | -26.56M | -25.69M | -29.36M | -32.65M | -32.71M | -33.07M | -39.42M | -41.15M | -45.49M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | -202.98K | 0 | 0 | 0 |
| Accumulated OCI | -8.71M | -9.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
United States Antimony Corporation (UAMY) 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 | 716.71K | -656.63K | -11.36K | -1.31M | -2.43M | -249.28K | -4.75M | 2.22M | -9.69M |
| Operating CF Margin % | 7.01% | -7.27% | -0.14% | -24.94% | -31.38% | -2.26% | -54.64% | 14.86% | -24.69% |
| Operating CF Growth % | 68.31% | -191.62% | 98.27% | -11398.58% | -86.23% | 89.75% | -1805.52% | 146.74% | -536.47% |
| Net Income | -1.13M | 873.23K | -3.67M | -3.29M | -60.47K | 428.66K | -6.35M | -1.73M | -4.34M |
| Depreciation & Amortization | 968.89K | 904.84K | 895.99K | 885.84K | 880.88K | 909.22K | 959.45K | 1.09M | 1.17M |
| Stock-Based Compensation | 175K | 175K | 136K | 0 | 47.5K | 61.46K | 0 | 568.59K | 7.08M |
| Deferred Taxes | 0 | -875K | 0 | 0 | 0 | 0 | 687.53K | 0 | 0 |
| Other Non-Cash Items | 306.11K | -1.24M | 1.62M | 431.8K | -475.63K | 412.86K | 2.56M | 195.58K | -13.6M |
| Working Capital Changes | 576.1K | -499.18K | 1.01M | 663.5K | -2.82M | -2.06M | -2.61M | 2.1M | 0 |
| Change in Receivables | 189.54K | -75.81K | 353.27K | 7.46K | -686.93K | -607.45K | -80.57K | -270.26K | -3.1M |
| Change in Inventory | -59.07K | 159.45K | 112.62K | -23.97K | -405.21K | -596.79K | -2.08M | 74.74K | 919.05K |
| Change in Payables | 479.11K | -350.04K | 402.66K | -452.1K | -491.12K | -756.95K | -171.87K | 1.09M | 3.4M |
| Cash from Investing | -365.54K | 900.88K | -392.93K | -243.09K | -653.13K | -1.79M | -1.34M | -42.07K | -87.4M |
| Capital Expenditures | -365.54K | -899.12K | -792.92K | -243.09K | -648.13K | -1.73M | -1.53M | -430.6K | -27.81M |
| CapEx % of Revenue | 3.57% | 9.95% | 9.59% | 4.64% | 8.37% | 15.63% | 17.58% | 2.88% | 70.84% |
| Acquisitions | 0 | 1.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 1.8M | 400K | 0 | 0 | 0 | 0 | 315.63K | -2.49M |
| Cash from Financing | -333.23K | -221.69K | 463.15K | 2.1M | 23.78M | -267.73K | -1.07M | 4.14M | 109.48M |
| Debt Issued (Net) | -211.53K | -239.92K | -114.53K | 299.66K | -186.43K | -64.75K | -283.56K | -103.49K | 0 |
| Equity Issued (Net) | 0 | 0 | 404.2K | 1000K | 1000K | -202.98K | 0 | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -787.73K | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -202.98K | 0 | 0 | 0 |
| Other Financing | -121.7K | 18.23K | 173.49K | -14.37K | 626.8K | 0 | 0 | 1.48M | 109.48M |
| Net Change in Cash | 17.93K▲ 0% | 22.57K▲ 25.9% | 58.87K▲ 160.9% | 549.61K▲ 833.6% | 20.7M▲ 3665.9% | -2.3M▼ 111.1% | -7.16M▼ 211.1% | 6.32M▲ 188.2% | 12.39M▲ 96.1% |
| Free Cash Flow | 351.16K▲ 0% | -1.56M▼ 543.0% | -804.28K▲ 48.3% | -1.55M▼ 92.6% | -3.08M▼ 98.8% | -1.98M▲ 35.8% | -6.28M▼ 217.8% | 1.79M▲ 128.5% | -37.5M▼ 2195.3% |
| FCF Margin % | 3.43% | -17.22% | -9.73% | -29.58% | -39.75% | -17.89% | -72.23% | 11.98% | -95.52% |
| FCF Growth % | 306.56% | -543.03% | 48.3% | -92.56% | -98.84% | 35.85% | -217.8% | 128.5% | -2195.29% |
| FCF per Share | 0.01 | -0.02 | -0.01 | -0.02 | -0.03 | -0.02 | -0.06 | 0.02 | -0.30 |
| FCF Conversion (FCF/Net Income) | -0.63x | -0.75x | 0.00x | 0.40x | 40.21x | -0.58x | 0.75x | -1.28x | 2.23x |
| Interest Paid | 0 | 0 | 24.23K | 17.99K | 5.54K | 15.14K | 10.52K | 8.87K | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
United States Antimony Corporation (UAMY) 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) | -11% | -10.45% | 8.01% | -36.93% | -41.99% | -0.31% | 1.33% | -22.12% | -6.39% | -5.12% |
| Return on Invested Capital (ROIC) | -4.42% | -5.6% | 3.2% | -25.63% | -31.31% | -5.39% | 2.15% | -39.61% | -13.91% | -10.33% |
| Gross Margin | 4.51% | 2.69% | 0.02% | -9.87% | 3.93% | 10.82% | 18.07% | -38.48% | 23.21% | 25.15% |
| Net Margin | -11.01% | -11.09% | 9.67% | -44.42% | -62.78% | -0.78% | 3.88% | -73.03% | -11.58% | -11.05% |
| Debt / Equity | 0.18x | 0.19x | 0.17x | 0.04x | 0.09x | 0.01x | 0.01x | 0.00x | 0.06x | 0.00x |
| Interest Coverage | -5.08x | -8.97x | 5.47x | -47.91x | -183.69x | -119.20x | 23.00x | - | - | - |
| FCF Conversion | -0.33x | -0.63x | -0.75x | 0.00x | 0.40x | 40.21x | -0.58x | 0.75x | -1.28x | 2.23x |
| Revenue Growth | -9.3% | -13.96% | -11.69% | -8.48% | -36.68% | 47.98% | 42.56% | -21.29% | 71.84% | 162.81% |
United States Antimony Corporation (UAMY) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 10, 2026·SEC
Mar 23, 2026·SEC
Mar 19, 2026·SEC
Mar 19, 2026·SEC
United States Antimony Corporation (UAMY) stock FAQ — growth, dividends, profitability & financials explained
United States Antimony Corporation (UAMY) reported $39.3M in revenue for fiscal year 2025. This represents a 683% increase from $5.0M in 1996.
United States Antimony Corporation (UAMY) grew revenue by 162.8% over the past year. This is strong growth.
United States Antimony Corporation (UAMY) reported a net loss of $4.3M for fiscal year 2025.
United States Antimony Corporation (UAMY) has a return on equity (ROE) of -5.1%. Negative ROE indicates the company is unprofitable.
United States Antimony Corporation (UAMY) had negative free cash flow of $37.5M in fiscal year 2025, likely due to heavy capital investments.
United States Antimony Corporation (UAMY) 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