8-K Announcements
6Material company update
May 4, 2026·SEC
Material company update
Apr 9, 2026·SEC
Material company update
Apr 6, 2026·SEC
Atlas Energy Solutions Inc.(AESI)Earnings, Financials & Key Ratios
AESI•NYSE
$18.26
$2.28B mkt cap·Price updated May 7, 2026
AboutAtlas Energy Solutions Inc. provides proppant and logistics services to the oil and natural gas industry within the Permian Basin of West Texas and New Mexico. The company was founded in 2017 and is based in Austin, Texas.Show more
- Revenue$1.1B+3.7%
- EBITDA$173M-24.5%
- Net Income-$50M-183.9%
- EPS (Diluted)-0.41-174.5%
- Gross Margin13.76%-37.4%
- EBITDA Margin15.75%-27.2%
- Operating Margin-1.51%-114.0%
- Net Margin-4.59%-180.9%
- ROE-4.48%-171.2%
- ROIC-0.76%-110.4%
- Debt/Equity0.48-6.4%
- Interest Coverage-0.18-105.9%
AESI Key Insights
Atlas Energy Solutions Inc. (AESI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
✓Strengths
- ✓Momentum leader: RS Rating 93 (top 7%)
- ✓Strong 5Y sales CAGR of 57.8%
- ✓Healthy dividend yield of 4.1%
- ✓Healthy 5Y average net margin of 14.9%
✗Weaknesses
- ✗Negative free cash flow
- ✗Shares diluted 12.1% in last year
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
AESI Price & Volume
Atlas Energy Solutions Inc. (AESI) stock price & volume — 10-year historical chart
Loading chart...
AESI Growth Metrics
Atlas Energy Solutions Inc. (AESI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Revenue CAGR
10 Years-
5 Years57.85%
3 Years31.41%
TTM-8.41%
Profit CAGR
10 Years-
5 Years-
3 Years-
TTM-387.37%
EPS CAGR
10 Years-
5 Years-
3 Years-
TTM-360.2%
Return on Capital
10 Years14.18%
5 Years17.07%
3 Years11.98%
Last Year-0.88%
AESI Recent Earnings
Atlas Energy Solutions Inc. (AESI) EPS & revenue vs analyst estimates — last 4 quarters
●Beat EPS 1/12 qtrs (8%)●Beat Revenue 9/12 qtrs (75%)
Q2 2026Latest
May 4, 2026EPS
$0.36
Est $0.23
-56.5%
Revenue
$266M
Est $256M
+3.6%
Q1 2026
Feb 23, 2026EPS
$0.22
Est $0.22
+0.0%
Revenue
$249M
Est $240M
+3.8%
Q4 2025
Nov 3, 2025EPS
$0.13
Est $0.03
-333.3%
Revenue
$260M
Est $240M
+8.4%
Q3 2025
Aug 4, 2025EPS
$0.04
Est $0.14
-132.1%
Revenue
$289M
Est $283M
+1.8%
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | May 4, 2026 | $0.36vs $0.23-56.5% | $266Mvs $256M+3.6% |
| Q1 2026 | Feb 23, 2026 | $0.22vs $0.22+0.0% | $249Mvs $240M+3.8% |
| Q4 2025 | Nov 3, 2025 | $0.13vs $0.03-333.3% | $260Mvs $240M+8.4% |
| Q3 2025 | Aug 4, 2025 | $0.04vs $0.14-132.1% | $289Mvs $283M+1.8% |
Based on last 12 quarters of dataView full earnings history →
AESI Peer Comparison
Atlas Energy Solutions Inc. (AESI) competitors in Oilfield Chemicals and Consumables — business model, growth, and fundamentals comparison
| Company | Market Cap | Stock Price | P/E Ratio (TTM) | Revenue Growth 1Y | Net Margin | Return on Equity (ROE) | FCF Yield | Debt / Equity |
|---|---|---|---|---|---|---|---|---|
 SOLV | 12.41B | 71.65 | 8.07 | 0.86% | 17.33% | 30.71% | 1.00 | |
 HLIT | 1.38B | 12.28 | 37.21 | 11.65% | 7.81% | 11.2% | 0.32 | |
 LBRT | 5.13B | 31.67 | 35.58 | -7.16% | 3.71% | 7.39% | 0.42 | |
 PUMP | 1.91B | 15.55 | 1993.59 | -12.13% | -1.05% | -1.43% | 0.30 | |
 ACDC | 1.19B | 6.58 | -2.86 | -11.37% | -18.89% | -38.16% | 1.30 | |
 BJ | 14.13B | 94.33 | 21.54 | 4.66% | 2.7% | 26.47% | 1.19 | |
 HAL | 32.68B | 39.13 | 26.09 | -3.31% | 6.95% | 14.59% | 0.77 | |
 SLB | 79.62B | 53.04 | 22.57 | -1.6% | 9.38% | 13.88% | 0.45 |
Compare AESI vs Peers
Atlas Energy Solutions Inc. (AESI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
AESI Income Statement
Atlas Energy Solutions Inc. (AESI) annual income statement — 10-year revenue, gross profit & net income history
10Y historyFree accessUpdated daily
| Line item | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 111.77M | 172.4M | 482.72M | 613.96M | 1.06B | 1.1B | 1.06B |
| Revenue Growth % | - | 54.25% | 180% | 27.19% | 71.99% | 3.73% | -8.41% |
| Cost of Goods Sold | 94M | 108.34M | 226.42M | 300.19M | 823.94M | 944.64M | 976.09M |
| COGS % of Revenue | 84.1% | 62.84% | 46.9% | 48.89% | 78.03% | 86.24% | - |
| Gross Profit | 17.77M▲ 0% | 64.07M▲ 260.6% | 256.31M▲ 300.1% | 313.77M▲ 22.4% | 232.01M▼ 26.1% | 150.67M▼ 35.1% | 87.21M▲ 0% |
| Gross Margin % | 15.9% | 37.16% | 53.1% | 51.11% | 21.97% | 13.76% | 8.2% |
| Gross Profit Growth % | - | 260.6% | 300.06% | 22.42% | -26.06% | -35.06% | - |
| Operating Expenses | 18.99M | 17.07M | 24.32M | 48.64M | 118.14M | 167.15M | 147.2M |
| OpEx % of Revenue | 16.99% | 9.9% | 5.04% | 7.92% | 11.19% | 15.26% | - |
| Selling, General & Admin | 17.74M | 17.07M | 24.32M | 48.64M | 106.25M | 138.83M | 136.63M |
| SG&A % of Revenue | 15.87% | 9.9% | 5.04% | 7.92% | 10.06% | 12.67% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.25M | 0 | 0 | 0 | 11.89M | 28.32M | 1000K |
| Operating Income | -1.23M▲ 0% | 47M▲ 3933.3% | 231.99M▲ 393.6% | 265.13M▲ 14.3% | 113.88M▼ 57.0% | -16.49M▼ 114.5% | -66.36M▲ 0% |
| Operating Margin % | -1.1% | 27.26% | 48.06% | 43.18% | 10.78% | -1.51% | -6.24% |
| Operating Income Growth % | - | 3933.28% | 393.64% | 14.28% | -57.05% | -114.48% | - |
| EBITDA | 20.35M | 71.6M | 260.61M | 306.76M | 228.4M | 172.52M | 132.85M |
| EBITDA Margin % | 18.21% | 41.53% | 53.99% | 49.96% | 21.63% | 15.75% | 12.49% |
| EBITDA Growth % | - | 251.79% | 263.98% | 17.71% | -25.55% | -24.47% | -41.74% |
| D&A (Non-Cash Add-back) | 21.58M | 24.6M | 28.62M | 41.63M | 114.52M | 189.01M | 199.21M |
| EBIT | -1.25M | 47.29M | 234.62M | 265.56M | 114.43M | -10.18M | -61.56M |
| Net Interest Income | -32.82M | -42.2M | -15.76M | -7.69M | -38.65M | -58M | -61.7M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 32.82M | 42.2M | 15.76M | 7.69M | 38.65M | 58M | 61.7M |
| Other Income/Expense | -32.84M | -41.91M | -13.13M | -7.26M | -38.1M | -51.69M | -53.1M |
| Pretax Income | -34.07M▲ 0% | 5.09M▲ 114.9% | 218.86M▲ 4200.7% | 257.87M▲ 17.8% | 75.78M▼ 70.6% | -68.18M▼ 190.0% | -119.47M▲ 0% |
| Pretax Margin % | -30.48% | 2.95% | 45.34% | 42% | 7.18% | -6.22% | -11.24% |
| Income Tax | 372K | 831K | 1.86M | 31.38M | 15.84M | -17.88M | -20.68M |
| Effective Tax Rate % | -1.09% | 16.33% | 0.85% | 12.17% | 20.9% | 26.22% | 17.31% |
| Net Income | -34.44M▲ 0% | 4.26M▲ 112.4% | 217.01M▲ 4996.4% | 159.99M▼ 26.3% | 59.94M▼ 62.5% | -50.3M▼ 183.9% | -98.79M▲ 0% |
| Net Margin % | -30.81% | 2.47% | 44.95% | 26.06% | 5.68% | -4.59% | -9.29% |
| Net Income Growth % | - | 112.36% | 4996.43% | -26.27% | -62.53% | -183.92% | -387.37% |
| Net Income (Continuing) | -34.44M | 4.26M | 217.01M | 226.49M | 59.94M | -50.3M | -98.79M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.08▲ 0% | 0.04▲ 154.9% | 2.17▲ 4993.9% | 1.05▼ 51.6% | 0.55▼ 47.6% | -0.41▼ 174.5% | -0.79▲ 0% |
| EPS Growth % | - | 154.9% | 4993.9% | -51.61% | -47.62% | -174.55% | -360.2% |
| EPS (Basic) | -0.08 | 0.04 | 2.17 | 1.05 | 0.55 | -0.41 | - |
| Diluted Shares Outstanding | 443.87M | 100M | 100M | 100.03M | 109.18M | 122.44M | 124.63M |
| Basic Shares Outstanding | 443.88M | 100M | 100M | 100.03M | 108.23M | 122.44M | 124.63M |
| Dividend Payout Ratio | - | 234.85% | 20.75% | 48.23% | 161.64% | - | - |
AESI Balance Sheet
Atlas Energy Solutions Inc. (AESI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 58.64M | 84.27M | 178.73M | 318.69M | 289.42M | 307.51M | 335.9M |
| Cash & Short-Term Investments | 36.07M | 40.4M | 82.01M | 210.17M | 71.7M | 40.63M | 39.78M |
| Cash Only | 36.07M | 40.4M | 82.01M | 210.17M | 71.7M | 40.63M | 39.78M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 11.6M | 29.42M | 74.39M | 71.17M | 165.97M | 180.78M | 208.38M |
| Days Sales Outstanding | 37.89 | 62.28 | 56.25 | 42.31 | 57.37 | 60.24 | 65.2 |
| Inventory | 9.42M | 10.41M | 16.41M | 21.86M | 40.55M | 86.1M | 87.74M |
| Days Inventory Outstanding | 36.59 | 35.06 | 26.46 | 26.58 | 17.96 | 33.27 | 28.08 |
| Other Current Assets | 1.54M | 1.4M | 718K | 85K | 397K | 0 | 0 |
| Total Non-Current Assets | 463.1M | 459.58M | 572.27M | 943M | 1.68B | 1.92B | 1.96B |
| Property, Plant & Equipment | 461.09M | 458.32M | 564.75M | 938.81M | 1.5B | 1.58B | 1.63B |
| Fixed Asset Turnover | 0.24x | 0.38x | 0.85x | 0.65x | 0.70x | 0.69x | 0.67x |
| Goodwill | 0 | 0 | 0 | 0 | 69M | 152.9M | 152.9M |
| Intangible Assets | 100K | 200K | 0 | 1.77M | 105.87M | 182.24M | 176.28M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.91M | 1.06M | 7.52M | 2.42M | 3.46M | 1.18M | 8.75M |
| Total Assets | 521.74M▲ 0% | 543.85M▲ 4.2% | 751M▲ 38.1% | 1.26B▲ 68.0% | 1.97B▲ 56.4% | 2.23B▲ 13.0% | 2.3B▲ 0% |
| Asset Turnover | 0.21x | 0.32x | 0.64x | 0.49x | 0.54x | 0.49x | 0.47x |
| Asset Growth % | - | 4.24% | 38.09% | 68% | 56.35% | 12.97% | 39.7% |
| Total Current Liabilities | 46.07M | 40.64M | 88.67M | 92.59M | 243.06M | 211.06M | 286.12M |
| Accounts Payable | 5.48M | 12.18M | 31.64M | 60.88M | 119.02M | 69.2M | 101.04M |
| Days Payables Outstanding | 21.29 | 41.04 | 51.01 | 74.03 | 52.72 | 26.74 | 33.07 |
| Short-Term Debt | 35.17M | 15.56M | 20.59M | 0 | 43.74M | 40.68M | 65.63M |
| Deferred Revenue (Current) | 0 | 2M | 0 | 0 | 7.75M | 0 | 7.7M |
| Other Current Liabilities | 1.26M | 1.91M | 7.14M | 5.94M | 10.38M | 101.18M | 119.45M |
| Current Ratio | 1.27x | 2.07x | 2.02x | 3.44x | 1.19x | 1.46x | 1.46x |
| Quick Ratio | 1.07x | 1.82x | 1.83x | 3.21x | 1.02x | 1.05x | 1.05x |
| Cash Conversion Cycle | 53.19 | 56.3 | 31.69 | -5.14 | 22.61 | 66.77 | 60.21 |
| Total Non-Current Liabilities | 143.98M | 164.51M | 150.97M | 301.27M | 693.03M | 808.44M | 843.59M |
| Long-Term Debt | 139.26M | 159.71M | 126.59M | 172.82M | 466.99M | 538.24M | 557.04M |
| Capital Lease Obligations | 454K | 308K | 0 | 3.76M | 9.94M | 0 | 40.12M |
| Deferred Tax Liabilities | 1.55M | 1.91M | 1.91M | 121.53M | 206.87M | 221.62M | 907.37M |
| Other Non-Current Liabilities | 2.27M | 2.28M | 22.47M | 3.16M | 9.23M | 48.58M | 149.97M |
| Total Liabilities | 190.04M | 205.15M | 239.64M | 393.86M | 936.1M | 1.02B | 1.13B |
| Total Debt | 174.88M | 175.58M | 147.17M | 177.99M | 530.1M | 578.92M | 65.63M |
| Net Debt | 138.81M | 135.18M | 65.16M | -32.19M | 458.39M | 538.29M | 25.85M |
| Debt / Equity | 0.53x | 0.52x | 0.29x | 0.21x | 0.51x | 0.48x | 0.48x |
| Debt / EBITDA | 8.59x | 2.45x | 0.56x | 0.58x | 2.32x | 3.36x | 0.49x |
| Net Debt / EBITDA | 6.82x | 1.89x | 0.25x | -0.10x | 2.01x | 3.12x | 3.12x |
| Interest Coverage | -0.04x | 1.12x | 14.89x | 34.54x | 2.96x | -0.18x | -1.00x |
| Total Equity | 331.7M▲ 0% | 338.7M▲ 2.1% | 511.36M▲ 51.0% | 867.82M▲ 69.7% | 1.04B▲ 19.4% | 1.21B▲ 16.6% | 1.17B▲ 0% |
| Equity Growth % | - | 2.11% | 50.98% | 69.71% | 19.44% | 16.63% | 43.12% |
| Book Value per Share | 0.75 | 3.39 | 5.11 | 8.68 | 9.49 | 9.87 | 9.38 |
| Total Shareholders' Equity | 331.7M | 338.7M | 511.36M | 867.82M | 1.04B | 1.21B | 1.17B |
| Common Stock | 394.52M | 407.14M | 407.14M | 1M | 1.1M | 1.24M | 1.25M |
| Retained Earnings | -81.52M | -87.26M | 84.72M | -41.26M | 0 | -50.3M | -97.57M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 18.69M | 18.82M | 19.5M | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
AESI Cash Flow Statement
Atlas Energy Solutions Inc. (AESI) cash flow — operating, investing & free cash flow history
| Line item | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|
| Cash from Operations | 12.49M | 21.36M | 206.01M | 299.03M | 256.46M | 117.35M | 117.35M |
| Operating CF Margin % | 11.17% | 12.39% | 42.68% | 48.7% | 24.29% | 10.71% | - |
| Operating CF Growth % | - | 71.04% | 864.66% | 45.15% | -14.24% | -54.24% | 243.96% |
| Net Income | -34.44M | 4.26M | 217.01M | 105.43M | 59.94M | -50.3M | -98.79M |
| Depreciation & Amortization | 21.69M | 24.6M | 28.62M | 41.6M | 114.52M | 23.55M | 65.74M |
| Stock-Based Compensation | 2.54M | 129K | 678K | 7.41M | 22.38M | 33.23M | 35.15M |
| Deferred Taxes | 372K | 360K | -2K | 29.2M | 15M | -17.5M | -24M |
| Other Non-Cash Items | 21.95M | 627K | 1.49M | 122.34M | 22.09M | 175.19M | 114.25M |
| Working Capital Changes | 369K | -8.62M | -41.77M | -6.95M | 22.52M | -46.82M | 51.44M |
| Change in Receivables | 13.52M | -17.81M | -44.98M | 3.04M | -13.11M | 0 | 256.21M |
| Change in Inventory | 2.66M | -981K | -6.65M | -5.47M | -11.36M | 0 | 70.62M |
| Change in Payables | -11.59M | 6.22M | 7.42M | 5.32M | 22.8M | 0 | 83.83M |
| Cash from Investing | -9.53M | -19.37M | -89.59M | -365.49M | -512.71M | -344.82M | -138.94M |
| Capital Expenditures | -9.53M | -19.37M | -89.59M | -365.49M | -373.98M | -148.27M | -125.16M |
| CapEx % of Revenue | 8.53% | 11.24% | 18.56% | 59.53% | 35.42% | 13.54% | - |
| Acquisitions | 0 | 0 | 0 | 0 | -153.43M | -204.17M | -22.66M |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 14.7M | 7.62M | 8.88M |
| Cash from Financing | 11.83M | 2.34M | -74.81M | 194.62M | 117.78M | 196.41M | -33.75M |
| Debt Issued (Net) | 11.8M | 4.91M | -29.55M | -18.57M | 217.93M | 38.36M | -7.44M |
| Equity Issued (Net) | 25K | 12.61M | -233K | 293.01M | -2.07M | 252.87M | -200K |
| Dividends Paid | -3K | -10M | -45.02M | -77.16M | -96.89M | -92.28M | -61.85M |
| Share Repurchases | 0 | 0 | 0 | 0 | -2.07M | -200K | -200K |
| Other Financing | 0 | -5.17M | 0 | -2.65M | -1.19M | -2.55M | 35.74M |
| Net Change in Cash | 14.78M▲ 0% | 4.33M▼ 70.7% | 41.61M▲ 861.2% | 128.16M▲ 208.0% | -138.47M▼ 208.0% | -31.07M▲ 77.6% | -28.89M▲ 0% |
| Free Cash Flow | 2.95M▲ 0% | 1.99M▼ 32.8% | 116.42M▲ 5765.0% | -66.46M▼ 157.1% | -117.52M▼ 76.8% | -30.93M▲ 73.7% | 18.64M▲ 0% |
| FCF Margin % | 2.64% | 1.15% | 24.12% | -10.82% | -11.13% | -2.82% | 1.75% |
| FCF Growth % | - | -32.8% | 5764.99% | -157.09% | -76.84% | 73.69% | 115.35% |
| FCF per Share | 0.01 | 0.02 | 1.16 | -0.66 | -1.08 | -0.25 | -0.25 |
| FCF Conversion (FCF/Net Income) | -0.36x | 5.02x | 0.95x | 1.87x | 4.28x | -2.33x | -0.19x |
| Interest Paid | 0 | 19.16M | 14.9M | 15.21M | 38.47M | 0 | 0 |
| Taxes Paid | 0 | 14K | 468K | 11.4M | 2.27M | 0 | 0 |
AESI Key Ratios
Atlas Energy Solutions Inc. (AESI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 1.27% | 51.06% | 23.2% | 6.3% | -4.48% | -8.11% |
| Return on Invested Capital (ROIC) | 7.46% | 33.13% | 28.16% | 7.33% | -0.76% | -0.76% |
| Gross Margin | 37.16% | 53.1% | 51.11% | 21.97% | 13.76% | 8.2% |
| Net Margin | 2.47% | 44.95% | 26.06% | 5.68% | -4.59% | -9.29% |
| Debt / Equity | 0.52x | 0.29x | 0.21x | 0.51x | 0.48x | 0.48x |
| Interest Coverage | 1.12x | 14.89x | 34.54x | 2.96x | -0.18x | -1.00x |
| FCF Conversion | 5.02x | 0.95x | 1.87x | 4.28x | -2.33x | -0.19x |
| Revenue Growth | 54.25% | 180% | 27.19% | 71.99% | 3.73% | -8.41% |
AESI SEC Filings & Documents
Atlas Energy Solutions Inc. (AESI) SEC filings — annual & quarterly reports (10-K, 10-Q)
AESI Frequently Asked Questions
Atlas Energy Solutions Inc. (AESI) stock FAQ — growth, dividends, profitability & financials explained
Growth & Financials
Atlas Energy Solutions Inc. (AESI) reported $1.06B in revenue for fiscal year 2025. This represents a 851% increase from $111.8M in 2020.
Atlas Energy Solutions Inc. (AESI) grew revenue by 3.7% over the past year. Growth has been modest.
Atlas Energy Solutions Inc. (AESI) reported a net loss of $98.8M for fiscal year 2025.
Dividend & Returns
Yes, Atlas Energy Solutions Inc. (AESI) pays a dividend with a yield of 4.13%. This makes it attractive for income-focused investors.
Atlas Energy Solutions Inc. (AESI) has a return on equity (ROE) of -4.5%. Negative ROE indicates the company is unprofitable.
Atlas Energy Solutions Inc. (AESI) generated $18.6M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Explore More AESI
Atlas Energy Solutions Inc. (AESI) financial analysis — history, returns, DCA and operating performance tools
Total Return Calculator
Historical returns with dividends reinvested
DCA Calculator
Dollar cost averaging vs lump sum
Dividend History
Yield, growth, payout safety & DRIP
Earnings History
EPS trends, net income & profitability
Price History
Long-term charts & historical price data
Revenue History
Sales growth patterns & revenue breakdown
Financial Ratios
30 years of market, efficiency and balance-sheet ratios
Valuation
DCF intrinsic value, peer multiples & estimates