8-K Announcements
6Mar 2, 2026·SEC
Dec 1, 2025·SEC
Nov 3, 2025·SEC
MongoDB, Inc. (MDB) 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.
MongoDB, Inc. (MDB) stock price & volume — 10-year historical chart
MongoDB, Inc. (MDB) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
MongoDB, Inc. (MDB) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 2, 2026 | $1.65vs $1.48+11.5% | $695Mvs $670M+3.7% |
| Q4 2025 | Dec 1, 2025 | $1.32vs $0.81+64.0% | $628Mvs $594M+5.8% |
| Q3 2025 | Aug 26, 2025 | $1.00vs $0.67+49.3% | $591Mvs $554M+6.7% |
| Q3 2025 | Jun 4, 2025 | $1.00vs $0.67+49.7% | $549Mvs $528M+4.0% |
MongoDB, Inc. (MDB) competitors in Data platforms, integration and analytics — business model, growth, and fundamentals comparison
MongoDB, Inc. (MDB) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
MongoDB, Inc. (MDB) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Jan'18 | Jan'19 | Jan'20 | Jan'21 | Jan'22 | Jan'23 | Jan'24 | Jan'25 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 154.52M | 267.02M | 421.72M | 590.38M | 873.78M | 1.28B | 1.68B | 2.01B | 2.46B |
| Revenue Growth % | 52.45% | 72.8% | 57.94% | 39.99% | 48% | 46.95% | 31.07% | 19.22% | 22.79% |
| Cost of Goods Sold | 42.86M | 73.57M | 125.36M | 177.08M | 259.49M | 349.3M | 424.49M | 535.3M | 696.06M |
| COGS % of Revenue | 27.74% | 27.55% | 29.72% | 29.99% | 29.7% | 27.2% | 25.22% | 26.68% | 28.25% |
| Gross Profit | 111.66M▲ 0% | 193.45M▲ 73.2% | 296.36M▲ 53.2% | 413.3M▲ 39.5% | 614.29M▲ 48.6% | 934.74M▲ 52.2% | 1.26B▲ 34.6% | 1.47B▲ 16.9% | 1.77B▲ 20.2% |
| Gross Margin % | 72.26% | 72.45% | 70.28% | 70.01% | 70.3% | 72.8% | 74.78% | 73.32% | 71.75% |
| Gross Profit Growth % | 56.19% | 73.25% | 53.2% | 39.46% | 48.63% | 52.17% | 34.64% | 16.89% | 20.16% |
| Operating Expenses | 208.93M | 291.21M | 444.23M | 622.61M | 903.65M | 1.28B | 1.49B | 1.69B | 1.9B |
| OpEx % of Revenue | 135.21% | 109.06% | 105.34% | 105.46% | 103.42% | 99.79% | 88.67% | 84.09% | 77.31% |
| Selling, General & Admin | 146.72M | 201.36M | 295.2M | 417.45M | 594.83M | 859.7M | 976.32M | 1.09B | 1.19B |
| SG&A % of Revenue | 94.96% | 75.41% | 70% | 70.71% | 68.08% | 66.95% | 58.01% | 54.34% | 48.23% |
| Research & Development | 62.2M | 89.85M | 149.03M | 205.16M | 308.82M | 421.69M | 515.94M | 596.84M | 716.3M |
| R&D % of Revenue | 40.26% | 33.65% | 35.34% | 34.75% | 35.34% | 32.84% | 30.66% | 29.75% | 29.07% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -97.27M▲ 0% | -97.77M▼ 0.5% | -147.87M▼ 51.2% | -209.3M▼ 41.5% | -289.36M▼ 38.3% | -346.65M▼ 19.8% | -233.73M▲ 32.6% | -216.06M▲ 7.6% | -136.97M▲ 36.6% |
| Operating Margin % | -62.95% | -36.61% | -35.06% | -35.45% | -33.12% | -27% | -13.89% | -10.77% | -5.56% |
| Operating Income Growth % | -13.17% | -0.51% | -51.25% | -41.55% | -38.25% | -19.8% | 32.57% | 7.56% | 36.61% |
| EBITDA | -93.47M | -92.56M | -128.09M | -188.75M | -264.91M | -317.47M | -201.61M | -189.09M | -110.6M |
| EBITDA Margin % | -60.49% | -34.67% | -30.37% | -31.97% | -30.32% | -24.72% | -11.98% | -9.42% | -4.49% |
| EBITDA Growth % | -13.71% | 0.97% | -38.38% | -47.35% | -40.35% | -19.84% | 36.5% | 6.21% | 41.51% |
| D&A (Non-Cash Add-back) | 3.8M | 5.2M | 19.77M | 20.56M | 24.45M | 29.18M | 32.13M | 26.97M | 26.37M |
| EBIT | -82.68M | -93.58M | -155.19M | -206.59M | -291.57M | -323.46M | -154.13M | -123.51M | -55.69M |
| Net Interest Income | 1.3M | -3.13M | -12.43M | -51.54M | -10.39M | 15.15M | 70.85M | 87.59M | 0 |
| Interest Income | 1.31M | 7.16M | 8.56M | 4.57M | 926K | 24.95M | 80.24M | 95.69M | 0 |
| Interest Expense | 8K | 10.29M | 20.98M | 56.11M | 11.32M | 9.8M | 9.39M | 8.09M | 0 |
| Other Income/Expense | 2.19M | -4.56M | -28.31M | -53.39M | -13.53M | 13.4M | 70.22M | 84.47M | 81.28M |
| Pretax Income | -95.07M▲ 0% | -102.33M▼ 7.6% | -176.18M▼ 72.2% | -262.69M▼ 49.1% | -302.89M▼ 15.3% | -333.25M▼ 10.0% | -163.52M▲ 50.9% | -131.6M▲ 19.5% | -55.69M▲ 57.7% |
| Pretax Margin % | -61.53% | -38.32% | -41.78% | -44.5% | -34.66% | -25.95% | -9.72% | -6.56% | -2.26% |
| Income Tax | 1.29M | -3.32M | -656K | 4.25M | 3.98M | 12.14M | 13.08M | -2.53M | 15.46M |
| Effective Tax Rate % | -1.35% | 3.24% | 0.37% | -1.62% | -1.31% | -3.64% | -8% | 1.92% | -27.76% |
| Net Income | -96.36M▲ 0% | -99.01M▼ 2.8% | -175.52M▼ 77.3% | -266.94M▼ 52.1% | -306.87M▼ 15.0% | -345.4M▼ 12.6% | -176.6M▲ 48.9% | -129.07M▲ 26.9% | -71.15M▲ 44.9% |
| Net Margin % | -62.36% | -37.08% | -41.62% | -45.22% | -35.12% | -26.9% | -10.49% | -6.43% | -2.89% |
| Net Income Growth % | -11.17% | -2.75% | -77.28% | -52.09% | -14.96% | -12.56% | 48.87% | 26.91% | 44.88% |
| Net Income (Continuing) | -83.97M | -99.01M | -175.52M | -266.94M | -306.87M | -345.4M | -176.6M | -129.07M | -71.15M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.94▲ 0% | -1.90▲ 2.1% | -3.14▼ 65.3% | -4.53▼ 44.3% | -4.75▼ 4.9% | -5.03▼ 5.9% | -2.48▲ 50.7% | -1.73▲ 30.2% | -0.88▲ 49.1% |
| EPS Growth % | 9.77% | 2.06% | -65.26% | -44.27% | -4.86% | -5.89% | 50.7% | 30.24% | 49.13% |
| EPS (Basic) | -1.94 | -1.90 | -3.14 | -4.53 | -4.75 | -5.03 | -2.48 | -1.73 | -0.88 |
| Diluted Shares Outstanding | 49.63M | 52.03M | 55.94M | 58.98M | 64.56M | 68.63M | 71.25M | 74.56M | 81.25M |
| Basic Shares Outstanding | 49.63M | 52.03M | 55.94M | 58.98M | 64.56M | 68.63M | 71.25M | 74.56M | 81.25M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
MongoDB, Inc. (MDB) balance sheet — assets, liabilities & shareholders' equity
| Line item | Jan'18 | Jan'19 | Jan'20 | Jan'21 | Jan'22 | Jan'23 | Jan'24 | Jan'25 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 347.28M | 566.24M | 1.11B | 1.14B | 2.12B | 2.24B | 2.48B | 2.92B | 3.11B |
| Cash & Short-Term Investments | 278.97M | 465.97M | 986.52M | 957.74M | 1.83B | 1.84B | 2.02B | 2.34B | 2.39B |
| Cash Only | 61.9M | 147.83M | 706.19M | 429.7M | 473.9M | 455.83M | 802.96M | 490.13M | 1.08B |
| Short-Term Investments | 217.07M | 318.14M | 280.33M | 528.04M | 1.35B | 1.38B | 1.21B | 1.85B | 1.3B |
| Accounts Receivable | 50.63M | 72.81M | 85.55M | 135.18M | 195.38M | 285.19M | 325.61M | 393.1M | 499M |
| Days Sales Outstanding | 119.59 | 99.53 | 74.05 | 83.57 | 81.62 | 81.07 | 70.62 | 71.51 | 73.92 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 11.8M | 15.88M | 24.22M | 36.62M | 63.52M | 114.76M | 142.62M | 193.85M | 228.61M |
| Total Non-Current Assets | 85.56M | 167.24M | 215.37M | 265.61M | 332.19M | 352.31M | 386.01M | 506.77M | 643.99M |
| Property, Plant & Equipment | 59.56M | 73.66M | 69.46M | 96.95M | 104.37M | 99.03M | 90.41M | 80.98M | 68.75M |
| Fixed Asset Turnover | 2.59x | 3.62x | 6.07x | 6.09x | 8.37x | 12.97x | 18.62x | 24.78x | 35.84x |
| Goodwill | 1.7M | 41.88M | 55.83M | 55.83M | 57.77M | 57.78M | 69.68M | 69.68M | 191.4M |
| Intangible Assets | 1.63M | 15.89M | 34.78M | 26.27M | 20.61M | 11.43M | 3.96M | 24.6M | 34.5M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 22.35M | 34.61M | 54.68M | 85.56M | 147.49M | 181.5M | 217.85M | 310.7M | 323.32M |
| Total Assets | 415.2M▲ 0% | 733.48M▲ 76.7% | 1.33B▲ 81.1% | 1.41B▲ 5.9% | 2.45B▲ 74.0% | 2.59B▲ 5.7% | 2.87B▲ 10.8% | 3.43B▲ 19.5% | 3.76B▲ 9.6% |
| Asset Turnover | 0.37x | 0.36x | 0.32x | 0.42x | 0.36x | 0.50x | 0.59x | 0.58x | 0.66x |
| Asset Growth % | 138.03% | 76.66% | 81.13% | 5.94% | 74.04% | 5.69% | 10.84% | 19.54% | 9.58% |
| Total Current Liabilities | 142.62M | 164.64M | 242.38M | 354.54M | 526.74M | 588.51M | 564.22M | 561.99M | 669.5M |
| Accounts Payable | 2.26M | 2.15M | 2.85M | 4.14M | 5.23M | 8.29M | 9.9M | 10.47M | 20.27M |
| Days Payables Outstanding | 19.26 | 10.68 | 8.3 | 8.54 | 7.36 | 8.67 | 8.52 | 7.14 | 10.63 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.26M |
| Deferred Revenue (Current) | 114.5M | 122.33M | 167.5M | 221.4M | 352M | 428.75M | 357.11M | 334.38M | 387.12M |
| Other Current Liabilities | 17.43M | 25.98M | 41.43M | 70.21M | 112.57M | 90.11M | 112.58M | 120.35M | 252.85M |
| Current Ratio | 2.44x | 3.44x | 4.59x | 3.22x | 4.02x | 3.80x | 4.40x | 5.20x | 4.65x |
| Quick Ratio | 2.44x | 3.44x | 4.59x | 3.22x | 4.02x | 3.80x | 4.40x | 5.20x | 4.65x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 79.09M | 304.27M | 1B | 1.06B | 1.26B | 1.26B | 1.24B | 86.08M | 136.99M |
| Long-Term Debt | 0 | 216.86M | 911.08M | 937.73M | 1.14B | 1.14B | 1.14B | 0 | 23.6M |
| Capital Lease Obligations | 0 | 0 | 8.11M | 39.09M | 38.71M | 36.26M | 30.92M | 27.37M | 0 |
| Deferred Tax Liabilities | 18K | 106K | 821K | 773K | 81K | 225K | 285K | 262K | 352K |
| Other Non-Current Liabilities | 56.14M | 71.97M | 60.03M | 59.13M | 57.66M | 52.98M | 41.66M | 33.04M | 113.04M |
| Total Liabilities | 221.7M | 468.91M | 1.25B | 1.41B | 1.78B | 1.85B | 1.8B | 648.07M | 806.49M |
| Total Debt | 0 | 216.86M | 922.94M | 979.17M | 1.18B | 1.18B | 1.18B | 36.5M | 32.86M |
| Net Debt | -61.9M | 69.03M | 216.75M | 549.47M | 709.41M | 729M | 381.03M | -453.63M | -1.05B |
| Debt / Equity | - | 0.82x | 11.14x | - | 1.77x | 1.60x | 1.11x | 0.01x | 0.01x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -12158.38x | -9.50x | -7.05x | -3.73x | -25.57x | -35.38x | -24.90x | -26.70x | - |
| Total Equity | 193.49M▲ 0% | 264.57M▲ 36.7% | 82.86M▼ 68.7% | -5.03M▼ 106.1% | 666.7M▲ 13346.6% | 739.51M▲ 10.9% | 1.07B▲ 44.6% | 2.78B▲ 160.3% | 2.95B▲ 6.1% |
| Equity Growth % | 167.53% | 36.73% | -68.68% | -106.07% | 13346.57% | 10.92% | 44.55% | 160.27% | 6.12% |
| Book Value per Share | 3.90 | 5.08 | 1.48 | -0.09 | 10.33 | 10.78 | 15.00 | 37.32 | 36.34 |
| Total Shareholders' Equity | 193.49M | 264.57M | 82.86M | -5.03M | 666.7M | 739.51M | 1.07B | 2.78B | 2.95B |
| Common Stock | 51K | 54K | 57K | 61K | 67K | 70K | 73K | 78K | 81K |
| Retained Earnings | -443.76M | -488.61M | -668.23M | -935.4M | -1.19B | -1.54B | -1.71B | -1.84B | -1.91B |
| Treasury Stock | -1.32M | -1.32M | -1.32M | -1.32M | -1.32M | -1.32M | -1.32M | -1.32M | 0 |
| Accumulated OCI | -159K | -174K | 225K | -704K | -2.93M | -905K | 4.54M | -924K | 13.21M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
MongoDB, Inc. (MDB) cash flow — operating, investing & free cash flow history
| Line item | Jan'18 | Jan'19 | Jan'20 | Jan'21 | Jan'22 | Jan'23 | Jan'24 | Jan'25 | Jan'26 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -44.88M | -41.99M | -29.54M | -42.67M | 6.98M | -12.97M | 121.48M | 150.19M | 505.15M |
| Operating CF Margin % | -29.05% | -15.73% | -7% | -7.23% | 0.8% | -1.01% | 7.22% | 7.49% | 20.5% |
| Operating CF Growth % | -17.87% | 6.44% | 29.65% | -44.46% | 116.36% | -285.82% | 1036.6% | 23.64% | 236.34% |
| Net Income | -83.97M | -99.01M | -175.52M | -266.94M | -306.87M | -345.4M | -176.6M | -129.07M | -71.15M |
| Depreciation & Amortization | 3.7M | 5.79M | 19.77M | 24.53M | 24.45M | 29.18M | 32.13M | 26.97M | 26.37M |
| Stock-Based Compensation | 21.23M | 37.4M | 75.78M | 149.31M | 251.07M | 381.45M | 456.91M | 493.94M | 550.45M |
| Deferred Taxes | -302K | -4.96M | -3.29M | -364K | -2.58M | -562K | -1.57M | -16.79M | -3.16M |
| Other Non-Cash Items | -253K | 5.09M | 27.13M | 49.25M | 13.06M | -3.18M | -40.41M | -24.54M | 2.63M |
| Working Capital Changes | 14.71M | 13.69M | 26.59M | 1.54M | 27.84M | -74.47M | -148.98M | -200.31M | 0 |
| Change in Receivables | -16.09M | -19.45M | -12.69M | -47.63M | -62.28M | -91.45M | -41.64M | -69.24M | -106.41M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -371K | -913K | 513K | 1.22M | 1.15M | 3.16M | 1.68M | 541K | 8.92M |
| Cash from Investing | -172.29M | -160.28M | -1.65M | -262.66M | -852.14M | -33.31M | 188.02M | -657.44M | 538.82M |
| Capital Expenditures | -2.13M | -6.85M | -3.56M | -11.77M | -8.07M | -7.24M | -6.07M | -29.55M | 0 |
| CapEx % of Revenue | 1.38% | 2.56% | 0.85% | 1.99% | 0.92% | 0.56% | 0.36% | 1.47% | - |
| Acquisitions | 0 | -55.52M | -38.63M | 0 | -4.47M | 0 | -15M | 0 | -2.03M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.96M |
| Cash from Financing | 209.89M | 288.24M | 589.24M | 27.58M | 890.89M | 30.2M | 38.24M | 202.06M | -462.44M |
| Debt Issued (Net) | 0 | 291.14M | 652.01M | -3.78M | -33.17M | -4.51M | -5.48M | -6.18M | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -242K | -327K | -43K | -11K | 0 | 0 | 0 | 0 | -400.33M |
| Other Financing | 0 | -35.36M | -92.92M | -4.15M | 0 | 0 | 0 | 170.22M | -462.44M |
| Net Change in Cash | -6.99M▲ 0% | 85.92M▲ 1330.1% | 558.36M▲ 549.9% | -276.48M▼ 149.5% | 44.2M▲ 116.0% | -18.08M▼ 140.9% | 347.3M▲ 2020.8% | -310.89M▼ 189.5% | 593.87M▲ 291.0% |
| Free Cash Flow | -47.02M▲ 0% | -48.84M▼ 3.9% | -33.1M▲ 32.2% | -54.45M▼ 64.5% | -1.09M▲ 98.0% | -20.21M▼ 1751.1% | 115.4M▲ 670.9% | 120.64M▲ 4.5% | 505.15M▲ 318.7% |
| FCF Margin % | -30.43% | -18.29% | -7.85% | -9.22% | -0.13% | -1.57% | 6.86% | 6.01% | 20.5% |
| FCF Growth % | -18.25% | -3.87% | 32.22% | -64.47% | 97.99% | -1751.1% | 670.91% | 4.54% | 318.72% |
| FCF per Share | -0.95 | -0.94 | -0.59 | -0.92 | -0.02 | -0.29 | 1.62 | 1.62 | 6.22 |
| FCF Conversion (FCF/Net Income) | 0.47x | 0.42x | 0.17x | 0.16x | -0.02x | 0.04x | -0.69x | -1.16x | -7.10x |
| Interest Paid | 8K | 1.04M | 2.38M | 7M | 6.27M | 5.84M | 5.47M | 3.71M | 0 |
| Taxes Paid | 1M | 984K | 2.7M | 2.31M | 5.67M | 11.16M | 11.99M | 14.98M | 0 |
MongoDB, Inc. (MDB) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -49.8% | -43.23% | -101.04% | -686.01% | -92.76% | -49.12% | -19.53% | -6.7% | -2.48% |
| Return on Invested Capital (ROIC) | - | -55.44% | -31.52% | -35.03% | -37.2% | -22.6% | -18.28% | -12.01% | -8.58% | -4.86% |
| Gross Margin | 70.53% | 72.26% | 72.45% | 70.28% | 70.01% | 70.3% | 72.8% | 74.78% | 73.32% | 71.75% |
| Net Margin | -85.52% | -62.36% | -37.08% | -41.62% | -45.22% | -35.12% | -26.9% | -10.49% | -6.43% | -2.89% |
| Debt / Equity | - | - | 0.82x | 11.14x | - | 1.77x | 1.60x | 1.11x | 0.01x | 0.01x |
| Interest Coverage | -9549.67x | -12158.38x | -9.50x | -7.05x | -3.73x | -25.57x | -35.38x | -24.90x | -26.70x | - |
| FCF Conversion | 0.44x | 0.47x | 0.42x | 0.17x | 0.16x | -0.02x | 0.04x | -0.69x | -1.16x | -7.10x |
| Revenue Growth | 55.29% | 52.45% | 72.8% | 57.94% | 39.99% | 48% | 46.95% | 31.07% | 19.22% | 22.79% |
MongoDB, Inc. (MDB) SEC filings — annual & quarterly reports (10-K, 10-Q)
Mar 2, 2026·SEC
Dec 1, 2025·SEC
Nov 3, 2025·SEC
MongoDB, Inc. (MDB) stock FAQ — growth, dividends, profitability & financials explained
MongoDB, Inc. (MDB) reported $2.46B in revenue for fiscal year 2026. This represents a 3675% increase from $65.3M in 2016.
MongoDB, Inc. (MDB) grew revenue by 22.8% over the past year. This is strong growth.
MongoDB, Inc. (MDB) reported a net loss of $71.2M for fiscal year 2026.
MongoDB, Inc. (MDB) has a return on equity (ROE) of -2.5%. Negative ROE indicates the company is unprofitable.
MongoDB, Inc. (MDB) generated $509.6M in free cash flow for fiscal year 2026. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
MongoDB, Inc. (MDB) financial analysis — history, returns, DCA and operating performance tools
Analyst verdict, bull/bear case, risk factors and peer comparison
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