Aeva Technologies, Inc.(AEVAW)Earnings, Financials & Key Ratios
AEVAW•NASDAQ
$0.01
$336436 mkt cap·Price updated Apr 24, 2026
AboutAeva Technologies, Inc. engages in the design, development, manufacture, and sale of LiDAR sensing systems, and related perception and autonomy-enabling software solutions in North America, Europe, the Middle East, Africa, and Asia. The company develops its products using frequency modulated continuous wave (FMCW) sensing technology. It offers Aeries II, a 4D LiDAR solution that consist of 4D LiDAR sensing system with embedded software for automotive grade production across passenger car, trucking, and mobility applications; and Atlas, a FMCW 4D LiDAR with simultaneous velocity and range detection for the automotive market. The company's products are also used in industrial automation, consumer device, and security market applications. Aeva Technologies, Inc. was founded in 2017 and is headquartered in Mountain View, California.Show more
- Revenue$18M+99.4%
- EBITDA-$128M+14.6%
- Net Income-$145M+4.5%
- EPS (Diluted)-2.55+10.5%
- Gross Margin-3.65%+91.3%
- EBITDA Margin-705.77%+57.2%
- Operating Margin-705.77%+59.6%
- Net Margin-804.4%+52.1%
- ROE-258.38%-178.1%
- ROIC-162.8%-86.1%
- Debt/Equity7.75+20379.2%
AEVAW Key Insights
Aeva Technologies, Inc. (AEVAW) fundamental analysis — strengths, weaknesses & financial health based on data analysis
✓Strengths
- ✓Strong 5Y sales CAGR of 30.1%
- ✓Trading at only 0.0x book value
✗Weaknesses
- ✗High debt to equity ratio of 7.7x
- ✗Negative free cash flow
- ✗Weak momentum: RS Rating 0 (bottom 0%)
- ✗Trading more than 30% below 52-week high
- ✗Low asset turnover indicates capital-intensive operations
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
AEVAW Price & Volume
Aeva Technologies, Inc. (AEVAW) stock price & volume — 10-year historical chart
Loading chart...
AEVAW Growth Metrics
Aeva Technologies, Inc. (AEVAW) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Revenue CAGR
10 Years-
5 Years30.14%
3 Years62.77%
TTM99.44%
Profit CAGR
10 Years-
5 Years-
3 Years-
TTM4.49%
EPS CAGR
10 Years-
5 Years-
3 Years-
TTM10.84%
Return on Capital
10 Years-85.75%
5 Years-64.86%
3 Years-81.3%
Last Year-101.2%
AEVAW Peer Comparison
Aeva Technologies, Inc. (AEVAW) competitors in Sensors and Imaging Semiconductors — 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 |
|---|---|---|---|---|---|---|---|---|
 LAZR | 1.95M | 0.06 | -0.01 | 8.05% | -308.45% | |||
 OUST | 1.87B | 29.40 | -27.47 | 52.46% | -30.12% | -22.2% | 0.07 | |
 INVZ | 127.3M | 0.75 | -2.21 | 127% | -123.06% | -87.23% | 0.83 | |
 LIDR | 92.81M | 2.06 | -1.40 | 15.35% | -145.74% | -72.75% | 0.00 | |
 MVIS | 200.82M | 0.66 | -1.87 | -74.28% | -78.63% | -137.37% | 0.66 | |
 AEYE | 95.09M | 7.66 | -30.64 | 14.52% | -7.63% | -47.8% | 0.15 | |
 IPGP | 4.33B | 101.94 | 139.64 | 2.73% | 2.78% | 1.37% | ||
 MBLY | 7.39B | 9.07 | -18.90 | 14.51% | -203.97% | -37.31% |
Compare AEVAW vs Peers
Aeva Technologies, Inc. (AEVAW) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
AEVAW Income Statement
Aeva Technologies, Inc. (AEVAW) annual income statement — 10-year revenue, gross profit & net income history
10Y historyFree accessUpdated daily
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 135K | 1.38M | 4.84M | 9.27M | 4.19M | 4.31M | 9.06M | 18.08M |
| Revenue Growth % | - | 925.19% | 249.93% | 91.31% | -54.75% | 2.86% | 110.23% | 99.44% |
| Cost of Goods Sold | 57K | 815K | 2.74M | 5.83M | 8.45M | 10.2M | 12.86M | 18.74M |
| COGS % of Revenue | 42.22% | 58.89% | 56.6% | 62.96% | 201.5% | 236.5% | 141.81% | 103.65% |
| Gross Profit | 78K▲ 0% | 569K▲ 629.5% | 2.1M▲ 269.4% | 3.43M▲ 63.3% | -4.25M▼ 224.0% | -5.89M▼ 38.3% | -3.79M▲ 35.6% | -660K▲ 82.6% |
| Gross Margin % | 57.78% | 41.11% | 43.4% | 37.04% | -101.5% | -136.5% | -41.81% | -3.65% |
| Gross Profit Growth % | - | 629.49% | 269.42% | 63.27% | -223.98% | -38.33% | 35.61% | 82.59% |
| Operating Expenses | 11.48M | 20.66M | 27.84M | 107.62M | 147.7M | 141.9M | 154.58M | 126.94M |
| OpEx % of Revenue | 8503.7% | 1492.92% | 574.91% | 1161.55% | 3523.38% | 3290.86% | 1705.26% | 702.12% |
| Selling, General & Admin | 3.08M | 5.26M | 7.35M | 32.85M | 38.11M | 39.4M | 40.41M | 41.51M |
| SG&A % of Revenue | 2282.22% | 379.77% | 151.68% | 354.56% | 909.18% | 913.71% | 445.84% | 229.62% |
| Research & Development | 8.4M | 15.41M | 20.5M | 74.77M | 109.59M | 102.5M | 102.67M | 85.42M |
| R&D % of Revenue | 6221.48% | 1113.15% | 423.23% | 806.99% | 2614.19% | 2377.16% | 1132.56% | 472.5% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 11.5M | 0 |
| Operating Income | -11.4M▲ 0% | -20.09M▼ 76.2% | -25.74M▼ 28.1% | -104.19M▼ 304.7% | -151.96M▼ 45.8% | -147.79M▲ 2.7% | -158.37M▼ 7.2% | -127.6M▲ 19.4% |
| Operating Margin % | -8445.93% | -1451.81% | -531.51% | -1124.51% | -3624.88% | -3427.37% | -1747.07% | -705.77% |
| Operating Income Growth % | - | -76.22% | -28.11% | -304.75% | -45.85% | 2.74% | -7.16% | 19.43% |
| EBITDA | -10.93M | -19.46M | -24.94M | -101.08M | -145.81M | -140.08M | -149.43M | -127.6M |
| EBITDA Margin % | -8093.33% | -1406% | -515.03% | -1091.04% | -3478.24% | -3248.61% | -1648.42% | -705.77% |
| EBITDA Growth % | - | -78.1% | -28.18% | -305.26% | -44.24% | 3.93% | -6.67% | 14.61% |
| D&A (Non-Cash Add-back) | 476K | 634K | 798K | 3.1M | 6.15M | 7.71M | 8.94M | 0 |
| EBIT | -11.4M | -20.09M | -25.74M | -104.19M | -151.96M | -147.79M | -146.87M | 0 |
| Net Interest Income | 0 | 516K | 195K | 372K | 3.71M | 8.93M | 7.71M | 0 |
| Interest Income | 234K | 516K | 195K | 372K | 3.71M | 8.93M | 7.71M | 2.74M |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 234K | 499K | 171K | 2.31M | 4.65M | -1.54M | 6.28M | -17.52M |
| Pretax Income | -11.17M▲ 0% | -19.59M▼ 75.4% | -25.57M▼ 30.5% | -101.88M▼ 298.4% | -147.31M▼ 44.6% | -149.33M▼ 1.4% | -152.09M▼ 1.8% | -145.12M▲ 4.6% |
| Pretax Margin % | -8272.59% | -1415.75% | -527.98% | -1099.6% | -3513.96% | -3463.2% | -1677.77% | -802.7% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 171K | 308K |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | -0.11% | -0.21% |
| Net Income | -11.17M▲ 0% | -19.59M▼ 75.4% | -25.57M▼ 30.5% | -101.51M▼ 297.0% | -147.31M▼ 45.1% | -149.33M▼ 1.4% | -152.26M▼ 2.0% | -145.43M▲ 4.5% |
| Net Margin % | -8272.59% | -1415.75% | -527.98% | -1095.59% | -3513.96% | -3463.2% | -1679.66% | -804.4% |
| Net Income Growth % | - | -75.45% | -30.5% | -296.97% | -45.12% | -1.38% | -1.96% | 4.49% |
| Net Income (Continuing) | -11.17M | -19.59M | -25.57M | -101.88M | -147.31M | -149.33M | -152.26M | -145.43M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.26▲ 0% | -0.45▼ 73.1% | -0.60▼ 33.3% | -2.54▼ 323.3% | -3.39▼ 33.5% | -3.29▲ 2.9% | -2.85▲ 13.4% | -2.55▲ 10.5% |
| EPS Growth % | - | -73.08% | -33.33% | -323.33% | -33.46% | 2.95% | 13.37% | 10.53% |
| EPS (Basic) | -0.26 | -0.45 | -0.60 | -2.53 | -3.39 | -3.29 | -2.85 | -2.55 |
| Diluted Shares Outstanding | 42.28M | 42.28M | 42.28M | 40.17M | 43.46M | 45.41M | 53.36M | 57.02M |
| Basic Shares Outstanding | 42.28M | 42.28M | 42.28M | 40.17M | 43.46M | 45.41M | 53.36M | 57.02M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
AEVAW Balance Sheet
Aeva Technologies, Inc. (AEVAW) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 29.31M | 25 | 30.95M | 458.48M | 335.12M | 229.22M | 123.3M | 153.53M |
| Cash & Short-Term Investments | 27.45M | 46.64M | 24.62M | 445.01M | 323.81M | 221.03M | 112.01M | 121.9M |
| Cash Only | 27.45M | 46.64M | 24.62M | 66.81M | 67.42M | 38.55M | 28.86M | 72.29M |
| Short-Term Investments | 0 | 0 | 0 | 378.2M | 256.39M | 182.48M | 83.14M | 49.61M |
| Accounts Receivable | 0 | 551K | 767K | 6.41M | 3.13M | 768K | 1.27M | 3.36M |
| Days Sales Outstanding | - | 145.31 | 57.81 | 252.53 | 272.88 | 65.01 | 51.22 | 67.9 |
| Inventory | 957K | 354K | 1.22M | 2.06M | 2.95M | 2.37M | 2.35M | 5.79M |
| Days Inventory Outstanding | 6.13K | 158.54 | 162.33 | 129.09 | 127.51 | 84.97 | 66.58 | 112.72 |
| Other Current Assets | 336K | -48.36M | 3.04M | 1.13M | 2.88M | 1.72M | 4.42M | 22.48M |
| Total Non-Current Assets | 1.9M | 106.87K | 1.68M | 20.7M | 21.51M | 28.16M | 24.19M | 26.18M |
| Property, Plant & Equipment | 1.82M | 1.56M | 1.61M | 15.42M | 17.12M | 19.4M | 14.16M | 18.32M |
| Fixed Asset Turnover | 0.07x | 0.89x | 3.00x | 0.60x | 0.24x | 0.22x | 0.64x | 0.99x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 4.42M | 3.52M | 0 | 1.73M | 825K |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 5M | 5M | 0 |
| Other Non-Current Assets | 83K | -1.45M | 64K | 859K | 862K | 1.13M | 3.31M | 7.03M |
| Total Assets | 31.21M▲ 0% | 106.89K▼ 99.7% | 32.63M▲ 30427.2% | 479.19M▲ 1368.5% | 356.63M▼ 25.6% | 257.38M▼ 27.8% | 147.49M▼ 42.7% | 179.7M▲ 21.8% |
| Asset Turnover | 0.00x | 12.95x | 0.15x | 0.02x | 0.01x | 0.02x | 0.06x | 0.10x |
| Asset Growth % | - | -99.66% | 30427.15% | 1368.46% | -25.58% | -27.83% | -42.7% | 21.84% |
| Total Current Liabilities | 1.05M | 81.81K | 5.67M | 14.3M | 21.83M | 18.4M | 39.16M | 35.87M |
| Accounts Payable | 590K | 713K | 2.07M | 4.39M | 5.18M | 3.6M | 5.45M | 5.88M |
| Days Payables Outstanding | 3.78K | 319.32 | 275.78 | 274.45 | 223.92 | 128.92 | 154.83 | 114.63 |
| Short-Term Debt | 0 | 80.81K | 0 | 0 | 0 | 0 | 3.04M | 1.49M |
| Deferred Revenue (Current) | 0 | -713K | 51K | 0 | 0 | 2.08M | 4M | 0 |
| Other Current Liabilities | 19K | 0 | 766K | 2.38M | 194K | 6.49M | 20.96M | 34.38M |
| Current Ratio | 27.86x | 0.00x | 5.46x | 32.07x | 15.35x | 12.46x | 3.15x | 4.28x |
| Quick Ratio | 26.95x | -4.33x | 5.24x | 31.92x | 15.22x | 12.33x | 3.09x | 4.12x |
| Cash Conversion Cycle | - | -15.46 | -55.65 | 107.16 | 176.48 | 21.06 | -37.03 | 65.99 |
| Total Non-Current Liabilities | 0 | 0 | 45K | 8.52M | 4.88M | 10.54M | 8.98M | 130.62M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.91M |
| Capital Lease Obligations | 0 | 0 | 0 | 7.46M | 4.79M | 3.77M | 720K | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 45K | 1.06M | 90K | 6.77M | 8.26M | 29.71M |
| Total Liabilities | 1.05M | 81.81K | 5.72M | 22.81M | 26.71M | 28.94M | 48.14M | 166.49M |
| Total Debt | 0 | 80.81K | 0 | 10.33M | 7.46M | 7.35M | 3.76M | 102.39M |
| Net Debt | -27.45M | -46.56M | -24.62M | -56.48M | -59.96M | -31.19M | -25.11M | 30.1M |
| Debt / Equity | - | 3.22x | - | 0.02x | 0.02x | 0.03x | 0.04x | 7.75x |
| Debt / EBITDA | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - |
| Interest Coverage | - | - | - | - | - | - | - | - |
| Total Equity | 30.06M▲ 0% | 25.09K▼ 99.9% | 26.91M▲ 107178.7% | 456.38M▲ 1595.7% | 329.93M▼ 27.7% | 228.44M▼ 30.8% | 99.35M▼ 56.5% | 13.21M▼ 86.7% |
| Equity Growth % | - | -99.92% | 107178.67% | 1595.75% | -27.71% | -30.76% | -56.51% | -86.7% |
| Book Value per Share | 0.71 | 0.00 | 0.64 | 11.36 | 7.59 | 5.03 | 1.86 | 0.23 |
| Total Shareholders' Equity | 30.06M | 25.09K | 26.91M | 456.38M | 329.93M | 228.44M | 99.35M | 13.21M |
| Common Stock | 9K | 634 | 15K | 21K | 22K | 5K | 6K | 6K |
| Retained Earnings | -15.92M | -1K | -61.08M | -162.96M | -310.27M | -459.6M | -611.86M | -757.29M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -79.2M | 0 | -524K | -3.58M | -87K | 47K | -4K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
AEVAW Cash Flow Statement
Aeva Technologies, Inc. (AEVAW) cash flow — operating, investing & free cash flow history
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -11.15M | -16.38M | -21.23M | -82.11M | -109.91M | -118.83M | -106.91M | -115.08M |
| Operating CF Margin % | -8260% | -1183.82% | -438.39% | -886.18% | -2621.92% | -2755.7% | -1179.4% | -636.52% |
| Operating CF Growth % | - | -46.93% | -29.58% | -286.72% | -33.87% | -8.11% | 10.03% | -7.64% |
| Net Income | -11.17M | -19.59M | -25.57M | -101.88M | -147.31M | -149.33M | -152.26M | -145.43M |
| Depreciation & Amortization | 476K | 634K | 798K | 3.05M | 6.15M | 7.73M | 8.94M | 8.49M |
| Stock-Based Compensation | 755K | 2.15M | 3.81M | 22.24M | 24.25M | 23.68M | 23.71M | 21.84M |
| Deferred Taxes | 0 | 0 | 1.79M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 317K | 0 | -1.79M | -404K | 1.11M | 3.93M | -348K | 21K |
| Working Capital Changes | -1.53M | 423K | -265K | -5.11M | 5.89M | -4.83M | 13.04M | 0 |
| Change in Receivables | 0 | -369K | 228K | -2.2M | -546K | 2.26M | -559K | -2.54M |
| Change in Inventory | -957K | 603K | -865K | -844K | -2.55M | 353K | -1.11M | -3.94M |
| Change in Payables | 0 | 171K | 1.36M | 2.67M | 1.29M | -1.59M | 1.83M | -504K |
| Cash from Investing | -1.55M | -421K | -855K | -388.57M | 110.89M | 69.28M | 97.9M | 29.93M |
| Capital Expenditures | -1.55M | -421K | -855K | -8.35M | -7.44M | -6.1M | -5.11M | -4.61M |
| CapEx % of Revenue | 1151.11% | 30.42% | 17.65% | 90.12% | 177.46% | 141.56% | 56.34% | 25.49% |
| Acquisitions | 0 | 0 | 0 | 4.5M | -118.33M | -5M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | -4.5M | 118.33M | 5M | 0 | 0 |
| Cash from Financing | 12.91M | 35.99M | 73K | 512.86M | -369K | 20.68M | -671K | 128.58M |
| Debt Issued (Net) | 0 | 0 | -80.81K | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 1000K | 1000K | 911K | 351K | 1000K | 81K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 12.91M | -37K | -242.7M | 511.95M | -720K | -779K | -752K | 128.58M |
| Net Change in Cash | 209K▲ 0% | 19.18M▲ 9078.0% | -22.01M▼ 214.8% | 42.19M▲ 291.6% | 610K▼ 98.6% | -28.87M▼ 4833.3% | -9.68M▲ 66.5% | 43.43M▲ 548.5% |
| Free Cash Flow | -12.71M▲ 0% | -16.8M▼ 32.3% | -22.09M▼ 31.4% | -90.45M▼ 309.6% | -117.35M▼ 29.7% | -124.93M▼ 6.5% | -112.02M▲ 10.3% | -119.69M▼ 6.8% |
| FCF Margin % | -9411.11% | -1214.23% | -456.04% | -976.31% | -2799.38% | -2897.26% | -1235.74% | -662.02% |
| FCF Growth % | - | -32.27% | -31.43% | -309.56% | -29.73% | -6.46% | 10.33% | -6.84% |
| FCF per Share | -0.30 | -0.40 | -0.52 | -2.25 | -2.70 | -2.75 | -2.10 | -2.10 |
| FCF Conversion (FCF/Net Income) | 1.00x | 0.84x | 0.83x | 0.81x | 0.75x | 0.80x | 0.70x | 0.79x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 165K | 0 |
AEVAW Key Ratios
Aeva Technologies, Inc. (AEVAW) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -37.15% | -130.27% | -189.84% | -42.01% | -37.47% | -53.49% | -92.9% | -258.38% |
| Return on Invested Capital (ROIC) | - | - | - | -38.86% | -34.03% | -47.45% | -87.5% | -162.8% |
| Gross Margin | 57.78% | 41.11% | 43.4% | 37.04% | -101.5% | -136.5% | -41.81% | -3.65% |
| Net Margin | -8272.59% | -1415.75% | -527.98% | -1095.59% | -3513.96% | -3463.2% | -1679.66% | -804.4% |
| Debt / Equity | - | 3.22x | - | 0.02x | 0.02x | 0.03x | 0.04x | 7.75x |
| FCF Conversion | 1.00x | 0.84x | 0.83x | 0.81x | 0.75x | 0.80x | 0.70x | 0.79x |
| Revenue Growth | - | 925.19% | 249.93% | 91.31% | -54.75% | 2.86% | 110.23% | 99.44% |
AEVAW Frequently Asked Questions
Aeva Technologies, Inc. (AEVAW) stock FAQ — growth, dividends, profitability & financials explained
Growth & Financials
Aeva Technologies, Inc. (AEVAW) reported $18.1M in revenue for fiscal year 2025. This represents a 13292% increase from $0.1M in 2018.
Aeva Technologies, Inc. (AEVAW) grew revenue by 99.4% over the past year. This is strong growth.
Aeva Technologies, Inc. (AEVAW) reported a net loss of $145.4M for fiscal year 2025.
Dividend & Returns
Aeva Technologies, Inc. (AEVAW) has a return on equity (ROE) of -258.4%. Negative ROE indicates the company is unprofitable.
Aeva Technologies, Inc. (AEVAW) had negative free cash flow of $119.7M in fiscal year 2025, likely due to heavy capital investments.
Explore More AEVAW
Aeva Technologies, Inc. (AEVAW) 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