8-K Announcements
6Apr 21, 2026·SEC
Feb 25, 2026·SEC
Dec 18, 2025·SEC
Aspen Aerogels, Inc. (ASPN) 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.
Aspen Aerogels, Inc. (ASPN) stock price & volume — 10-year historical chart
Aspen Aerogels, Inc. (ASPN) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Aspen Aerogels, Inc. (ASPN) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 25, 2026 | $0.34vs $0.27-25.9% | $41Mvs $44M-6.6% |
| Q4 2025 | Nov 6, 2025 | $0.06vs $0.21+72.1% | $73Mvs $44M+64.4% |
| Q3 2025 | Aug 7, 2025 | $0.04vs $0.12+66.7% | $78Mvs $70M+10.7% |
| Q2 2025 | May 8, 2025 | $0.06vs $0.07+14.3% | $79Mvs $89M-12.0% |
Aspen Aerogels, Inc. (ASPN) competitors in Building envelope and openings — business model, growth, and fundamentals comparison
Aspen Aerogels, Inc. (ASPN) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Aspen Aerogels, Inc. (ASPN) 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 | 111.63M | 104.36M | 139.38M | 100.27M | 121.62M | 180.36M | 238.72M | 452.7M | 271.1M |
| Revenue Growth % | -5.19% | -6.51% | 33.55% | -28.06% | 21.29% | 48.3% | 32.35% | 89.64% | -40.11% |
| Cost of Goods Sold | 92.96M | 91.69M | 113.09M | 85.68M | 111.69M | 175.39M | 181.8M | 269.8M | 225.1M |
| COGS % of Revenue | 83.27% | 87.86% | 81.14% | 85.45% | 91.83% | 97.24% | 76.16% | 59.6% | 83.03% |
| Gross Profit | 18.67M▲ 0% | 12.67M▼ 32.1% | 26.28M▲ 107.5% | 14.59M▼ 44.5% | 9.94M▼ 31.9% | 4.98M▼ 49.9% | 56.92M▲ 1043.9% | 182.9M▲ 221.3% | 46M▼ 74.9% |
| Gross Margin % | 16.73% | 12.14% | 18.86% | 14.55% | 8.17% | 2.76% | 23.84% | 40.4% | 16.97% |
| Gross Profit Growth % | -19.9% | -32.15% | 107.47% | -44.48% | -31.91% | -49.92% | 1043.91% | 221.32% | -74.85% |
| Operating Expenses | 37.81M | 39.23M | 40.44M | 36.16M | 50.54M | 84.22M | 106.12M | 128.36M | 97.39M |
| OpEx % of Revenue | 33.87% | 37.59% | 29.02% | 36.06% | 41.55% | 46.7% | 44.46% | 28.35% | 35.92% |
| Selling, General & Admin | 31.63M | 32.91M | 32.04M | 27.43M | 39.09M | 67.29M | 89.77M | 106.8M | 40.91B |
| SG&A % of Revenue | 28.33% | 31.53% | 22.99% | 27.36% | 32.14% | 37.31% | 37.6% | 23.59% | 15090.98% |
| Research & Development | 6.18M | 6.32M | 8.41M | 8.73M | 11.44M | 16.93M | 16.36M | 18.05M | 6.3B |
| R&D % of Revenue | 5.54% | 6.05% | 6.03% | 8.71% | 9.41% | 9.39% | 6.85% | 3.99% | 2322.04% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.51M | -47.11B |
| Operating Income | -19.14M▲ 0% | -33.92M▼ 77.2% | -14.16M▲ 58.3% | -21.57M▼ 52.3% | -40.6M▼ 88.2% | -79.25M▼ 95.2% | -49.2M▲ 37.9% | 54.53M▲ 210.8% | -51.39M▼ 194.2% |
| Operating Margin % | -17.14% | -32.5% | -10.16% | -21.51% | -33.38% | -43.94% | -20.61% | 12.05% | -18.96% |
| Operating Income Growth % | -70.55% | -77.24% | 58.25% | -52.33% | -88.23% | -95.19% | 37.91% | 210.84% | -194.24% |
| EBITDA | -8.38M | -23.13M | -3.95M | -11.37M | -31.16M | -70.02M | -31.03M | 78.95M | -6.24M |
| EBITDA Margin % | -7.51% | -22.16% | -2.83% | -11.34% | -25.62% | -38.82% | -13% | 17.44% | -2.3% |
| EBITDA Growth % | -513.24% | -175.9% | 82.94% | -188.17% | -174.02% | -124.73% | 55.69% | 354.45% | -107.9% |
| D&A (Non-Cash Add-back) | 10.75M | 10.79M | 10.21M | 10.2M | 9.44M | 9.22M | 18.18M | 24.41M | 45.16M |
| EBIT | -19.14M | -33.92M | -14.16M | -21.57M | -36.87M | -77.63M | -40.48M | 27.05M | 5.67B |
| Net Interest Income | -185K | -524K | -406K | -240K | -229K | -3.49M | 1.21M | -11.96M | -6.06B |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 1.62M | 6.53M | 0 | 0 |
| Interest Expense | 185K | 524K | 406K | 240K | 229K | 5.11M | 5.33M | 11.96M | 6.06B |
| Other Income/Expense | -185K | -524K | -406K | -240K | 3.5M | -3.49M | 3.39M | -39.45M | -335.77M |
| Pretax Income | -19.32M▲ 0% | -34.44M▼ 78.3% | -14.56M▲ 57.7% | -21.81M▼ 49.7% | -37.09M▼ 70.1% | -82.74M▼ 123.0% | -45.81M▲ 44.6% | 15.09M▲ 132.9% | -387.16M▼ 2665.8% |
| Pretax Margin % | -17.31% | -33% | -10.45% | -21.75% | -30.5% | -45.87% | -19.19% | 3.33% | -142.81% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.71M | 2.39M |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 11.36% | -0.62% |
| Net Income | -19.32M▲ 0% | -34.44M▼ 78.3% | -14.56M▲ 57.7% | -21.81M▼ 49.7% | -37.09M▼ 70.1% | -82.74M▼ 123.0% | -45.81M▲ 44.6% | 13.38M▲ 129.2% | -389.55M▼ 3012.5% |
| Net Margin % | -17.31% | -33% | -10.45% | -21.75% | -30.5% | -45.87% | -19.19% | 2.95% | -143.69% |
| Net Income Growth % | -60.7% | -78.25% | 57.71% | -49.74% | -70.09% | -123.05% | 44.63% | 129.2% | -3012.54% |
| Net Income (Continuing) | -19.32M | -34.44M | -14.56M | -21.81M | -37.09M | -82.74M | -45.81M | 13.38M | -389.55M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.83▲ 0% | -1.45▼ 74.7% | -0.20▲ 86.2% | -0.45▼ 125.0% | -0.92▼ 104.4% | -2.19▼ 138.0% | -0.66▲ 69.9% | 0.17▲ 125.8% | -4.74▼ 2888.2% |
| EPS Growth % | -59.62% | -74.7% | 86.21% | -125% | -104.44% | -138.04% | 69.86% | 125.76% | -2888.24% |
| EPS (Basic) | -0.83 | -1.45 | -0.20 | -0.45 | -0.92 | -2.19 | -0.66 | 0.17 | -4.74 |
| Diluted Shares Outstanding | 23.39M | 23.74M | 24.1M | 26.38M | 30.43M | 39.36M | 69.44M | 80.31M | 82.66M |
| Basic Shares Outstanding | 23.39M | 23.74M | 24.1M | 26.38M | 30.43M | 39.36M | 69.44M | 77.53M | 82.66M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Aspen Aerogels, Inc. (ASPN) 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 | 47.66M | 37.25M | 45.77M | 47.12M | 112.15M | 369.69M | 266.33M | 409.45M | 242.05M |
| Cash & Short-Term Investments | 10.69M | 3.33M | 3.63M | 16.5M | 76.56M | 281.33M | 139.72M | 220.88M | 156.86M |
| Cash Only | 10.69M | 3.33M | 3.63M | 16.5M | 76.56M | 281.33M | 139.72M | 220.88M | 156.86M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 26.76M | 25.57M | 32.25M | 15.7M | 20.43M | 57.35M | 70M | 109.1M | 35.27M |
| Days Sales Outstanding | 87.51 | 89.41 | 84.47 | 57.14 | 61.3 | 116.06 | 107.02 | 87.97 | 47.49 |
| Inventory | 8.91M | 7.32M | 8.77M | 13.1M | 11.99M | 22.54M | 39.19M | 47.55M | 38.25M |
| Days Inventory Outstanding | 35 | 29.13 | 28.3 | 55.8 | 39.17 | 46.9 | 78.68 | 64.33 | 62.02 |
| Other Current Assets | 1.29M | 1.04M | 1.11M | 0 | 0 | 8.46M | 17.42M | 31.91M | 11.68M |
| Total Non-Current Assets | 76.15M | 61.77M | 57.73M | 50.3M | 70.8M | 273.73M | 436.72M | 485.7M | 164.63M |
| Property, Plant & Equipment | 76.07M | 61.7M | 57.65M | 50.22M | 69.31M | 271.21M | 434.44M | 480.13M | 122.55M |
| Fixed Asset Turnover | 1.47x | 1.69x | 2.42x | 2.00x | 1.75x | 0.67x | 0.55x | 0.94x | 2.21x |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 86K | 73K | 84K | 84K | 1.5M | 2.52M | 2.28M | 5.57M | 42.08M |
| Total Assets | 123.81M▲ 0% | 99.02M▼ 20.0% | 103.5M▲ 4.5% | 97.42M▼ 5.9% | 182.95M▲ 87.8% | 643.42M▲ 251.7% | 703.05M▲ 9.3% | 895.14M▲ 27.3% | 406.68M▼ 54.6% |
| Asset Turnover | 0.90x | 1.05x | 1.35x | 1.03x | 0.66x | 0.28x | 0.34x | 0.51x | 0.67x |
| Asset Growth % | -8.06% | -20.02% | 4.52% | -5.87% | 87.79% | 251.68% | 9.27% | 27.32% | -54.57% |
| Total Current Liabilities | 21.57M | 23.07M | 30.43M | 13.93M | 36.55M | 78.94M | 78.09M | 110.11M | 62.02M |
| Accounts Payable | 10.65M | 12.39M | 12.6M | 5.35M | 17.44M | 54.73M | 51.09M | 44.36M | 13.24M |
| Days Payables Outstanding | 41.83 | 49.33 | 40.65 | 22.8 | 57 | 113.89 | 102.58 | 60.01 | 21.47 |
| Short-Term Debt | 3.75M | 4.18M | 3.12M | 1.61M | 0 | 0 | 0 | 23.78M | 34.57M |
| Deferred Revenue (Current) | 1.3M | 2.63M | 5.62M | 2.04M | 6.05M | 5.85M | 2.32M | 2.2M | 1.26M |
| Other Current Liabilities | 1.23M | 1.11M | 1.58M | 2.59M | 8.99M | 12.47M | 16.88M | 19.37M | 12.95M |
| Current Ratio | 2.21x | 1.61x | 1.50x | 3.38x | 3.07x | 4.68x | 3.41x | 3.72x | 3.90x |
| Quick Ratio | 1.80x | 1.30x | 1.22x | 2.44x | 2.74x | 4.40x | 2.91x | 3.29x | 3.29x |
| Cash Conversion Cycle | 80.69 | 69.21 | 72.11 | 90.15 | 43.48 | 49.07 | 83.12 | 92.28 | 88.03 |
| Total Non-Current Liabilities | 1.3M | 5.7M | 14.08M | 15.64M | 17.99M | 117.04M | 136.9M | 170.33M | 109.14M |
| Long-Term Debt | 0 | 0 | 0 | 2.06M | 0 | 103.58M | 114.99M | 137.09M | 79.8M |
| Capital Lease Obligations | 0 | 0 | 4.29M | 3.6M | 12.99M | 13.46M | 21.91M | 33.23M | 29.34M |
| Deferred Tax Liabilities | 0 | 0 | -9.79M | 434K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.3M | 5.7M | 9.79M | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 22.87M | 28.77M | 44.51M | 29.57M | 54.55M | 195.98M | 214.99M | 280.44M | 171.16M |
| Total Debt | 3.75M | 4.18M | 8.45M | 8.31M | 15.24M | 119.4M | 138.77M | 197.38M | 143.71M |
| Net Debt | -6.94M | 854K | 4.82M | -8.19M | -61.33M | -161.93M | -951K | -23.5M | -13.15M |
| Debt / Equity | 0.04x | 0.06x | 0.14x | 0.12x | 0.12x | 0.27x | 0.28x | 0.32x | 0.61x |
| Debt / EBITDA | - | - | - | - | - | - | - | 2.50x | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | -0.30x | - |
| Interest Coverage | -103.44x | -64.73x | -34.87x | -89.87x | -160.98x | -15.19x | -7.60x | 2.26x | 0.94x |
| Total Equity | 100.94M▲ 0% | 70.25M▼ 30.4% | 58.99M▼ 16.0% | 67.85M▲ 15.0% | 128.41M▲ 89.2% | 447.44M▲ 248.4% | 488.06M▲ 9.1% | 614.71M▲ 25.9% | 235.52M▼ 61.7% |
| Equity Growth % | -12.65% | -30.4% | -16.03% | 15.02% | 89.25% | 248.45% | 9.08% | 25.95% | -61.69% |
| Book Value per Share | 4.32 | 2.96 | 2.45 | 2.57 | 4.22 | 11.37 | 7.03 | 7.65 | 2.85 |
| Total Shareholders' Equity | 100.94M | 70.25M | 58.99M | 67.85M | 128.41M | 447.44M | 488.06M | 614.71M | 235.52M |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -437.14M | -471.58M | -486.15M | -507.96M | -545.05M | -627.79M | -673.6M | -660.23M | -1.05B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -82.53M | -92.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aspen Aerogels, Inc. (ASPN) 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 | -4.61M | -8.65M | -1.05M | -9.92M | -18.63M | -94.4M | -42.61M | 45.55M | 32.87M |
| Operating CF Margin % | -4.13% | -8.29% | -0.76% | -9.9% | -15.32% | -52.34% | -17.85% | 10.06% | 12.13% |
| Operating CF Growth % | -696.89% | -87.89% | 87.82% | -841.56% | -87.71% | -406.76% | 54.86% | 206.89% | -27.83% |
| Net Income | -19.32M | -34.44M | -14.56M | -21.81M | -37.09M | -82.74M | -45.81M | 13.38M | -389.55M |
| Depreciation & Amortization | 10.75M | 10.79M | 10.21M | 10.2M | 9.44M | 9.22M | 18.18M | 22.53M | 45.16M |
| Stock-Based Compensation | 5.09M | 4.3M | 3.77M | 5M | 5.18M | 9.38M | 0 | 12.86M | 8.63M |
| Deferred Taxes | 0 | 10.28M | 0 | 325K | -3.82M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -112K | -121K | 947K | 980K | 1.64M | 7.9M | 16.19M | 47.75M | 320.08M |
| Working Capital Changes | -1.02M | 540K | -1.42M | -4.62M | 6.03M | -38.16M | -31.17M | -50.96M | 48.56M |
| Change in Receivables | -8.7M | -1.72M | -6.69M | 16.23M | -4.64M | -37.04M | -12.55M | -39.36M | 70.3M |
| Change in Inventory | 3.95M | 1.6M | -1.45M | -4.33M | 1.11M | -10.55M | -16.65M | -8.36M | 9.3M |
| Change in Payables | 1.27M | 1.56M | 141K | -7.15M | 7.38M | 5.32M | 4.58M | 7.34M | -19.45M |
| Cash from Investing | -6.12M | -3.59M | -2.11M | -3.42M | -13.78M | -177.97M | -175.46M | -86.26M | -37.45M |
| Capital Expenditures | -6.12M | -3.59M | -2.11M | -3.42M | -13.78M | -177.97M | -175.46M | -86.26M | -37.45M |
| CapEx % of Revenue | 5.48% | 3.44% | 1.52% | 3.41% | 11.33% | 98.67% | 73.5% | 19.05% | 13.81% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 3.33M | 4.88M | 3.47M | 26.2M | 92.47M | 478.37M | 75.48M | 122.02M | -58.13M |
| Debt Issued (Net) | 3.72M | 431K | -1.06M | 563K | 0 | 100M | -623K | 25.59M | -59.23M |
| Equity Issued (Net) | 0 | -551K | 0 | 24.71M | 94.42M | 391.3M | 76.52M | 93.84M | 1.87M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -391K | -551K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -391K | 5M | 4.53M | 931K | -1.95M | -12.93M | -420K | 2.59M | -765K |
| Net Change in Cash | -7.39M▲ 0% | -7.37M▲ 0.3% | 306K▲ 104.2% | 12.86M▲ 4103.6% | 60.07M▲ 367.0% | 206M▲ 242.9% | -142.59M▼ 169.2% | 81.31M▲ 157.0% | -62.71M▼ 177.1% |
| Free Cash Flow | -10.72M▲ 0% | -12.25M▼ 14.2% | -3.17M▲ 74.1% | -13.34M▼ 321.4% | -32.41M▼ 142.9% | -272.37M▼ 740.5% | -218.07M▲ 19.9% | -40.71M▲ 81.3% | -4.58M▲ 88.8% |
| FCF Margin % | -9.61% | -11.74% | -2.27% | -13.3% | -26.64% | -151.01% | -91.35% | -8.99% | -1.69% |
| FCF Growth % | 22.26% | -14.2% | 74.15% | -321.35% | -142.92% | -740.5% | 19.94% | 81.33% | 88.76% |
| FCF per Share | -0.46 | -0.52 | -0.13 | -0.51 | -1.06 | -6.92 | -3.14 | -0.51 | -0.06 |
| FCF Conversion (FCF/Net Income) | 0.24x | 0.25x | 0.07x | 0.46x | 0.50x | 1.14x | 0.93x | 3.41x | -0.08x |
| Interest Paid | 0 | 0 | 440K | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aspen Aerogels, Inc. (ASPN) 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) | -10.1% | -17.85% | -40.23% | -22.54% | -34.39% | -37.8% | -28.74% | -9.79% | 2.43% | -91.64% |
| Return on Invested Capital (ROIC) | -8.99% | -14.99% | -30.81% | -15.74% | -26.2% | -48.05% | -33.71% | -9.55% | 7.59% | -9.48% |
| Gross Margin | 19.8% | 16.73% | 12.14% | 18.86% | 14.55% | 8.17% | 2.76% | 23.84% | 40.4% | 16.97% |
| Net Margin | -10.21% | -17.31% | -33% | -10.45% | -21.75% | -30.5% | -45.87% | -19.19% | 2.95% | -143.69% |
| Debt / Equity | 0.00x | 0.04x | 0.06x | 0.14x | 0.12x | 0.12x | 0.27x | 0.28x | 0.32x | 0.61x |
| Interest Coverage | -76.33x | -103.44x | -64.73x | -34.87x | -89.87x | -160.98x | -15.19x | -7.60x | 2.26x | 0.94x |
| FCF Conversion | 0.05x | 0.24x | 0.25x | 0.07x | 0.46x | 0.50x | 1.14x | 0.93x | 3.41x | -0.08x |
| Revenue Growth | -3.9% | -5.19% | -6.51% | 33.55% | -28.06% | 21.29% | 48.3% | 32.35% | 89.64% | -40.11% |
Aspen Aerogels, Inc. (ASPN) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 21, 2026·SEC
Feb 25, 2026·SEC
Dec 18, 2025·SEC
Aspen Aerogels, Inc. (ASPN) stock FAQ — growth, dividends, profitability & financials explained
Aspen Aerogels, Inc. (ASPN) reported $271.1M in revenue for fiscal year 2025. This represents a 847% increase from $28.6M in 2009.
Aspen Aerogels, Inc. (ASPN) saw revenue decline by 40.1% over the past year.
Aspen Aerogels, Inc. (ASPN) reported a net loss of $389.6M for fiscal year 2025.
Aspen Aerogels, Inc. (ASPN) has a return on equity (ROE) of -91.6%. Negative ROE indicates the company is unprofitable.
Aspen Aerogels, Inc. (ASPN) had negative free cash flow of $4.6M in fiscal year 2025, likely due to heavy capital investments.
Aspen Aerogels, Inc. (ASPN) 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