MMTec, Inc. (MTC) 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.
MMTec, Inc. (MTC) stock price & volume — 10-year historical chart
MMTec, Inc. (MTC) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
MMTec, Inc. (MTC) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 8, 2026 | $0.24 | — |
| Q3 2025 | Jul 9, 2025 | $1.84 | $807,500 |
| Q4 2024 | Dec 31, 2024 | $2.50 | $2M |
| Q3 2024 | Jul 30, 2024 | $1.14 | — |
MMTec, Inc. (MTC) competitors in Financial services and insurance software — business model, growth, and fundamentals comparison
MMTec, Inc. (MTC) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
MMTec, Inc. (MTC) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 26.88K | 200.8K | 742.13K | 568.62K | 1.07M | 869.93K | 1.87M | 2.12M |
| Revenue Growth % | - | - | - | 646.96% | 269.59% | -23.38% | 88.76% | -18.95% | 114.77% | -20.79% |
| Cost of Goods Sold | 514.47K | 702.99K | 16.31K | 90.89K | 7.41K | 141.3K | 231.08K | 172.95K | 343.08K | -2.05M |
| COGS % of Revenue | - | - | 60.67% | 45.26% | 1% | 24.85% | 21.53% | 19.88% | 18.36% | - |
| Gross Profit | -514.47K▲ 0% | -702.99K▼ 36.6% | 10.57K▲ 101.5% | 109.91K▲ 939.4% | 734.72K▲ 568.5% | 511.73K▼ 30.3% | 868.05K▲ 69.6% | 696.99K▼ 19.7% | 1.53M▲ 118.8% | 4.22M▲ 0% |
| Gross Margin % | - | - | 39.33% | 54.74% | 99% | 90% | 80.87% | 80.12% | 81.64% | 199.29% |
| Gross Profit Growth % | - | -36.64% | 101.5% | 939.41% | 568.49% | -30.35% | 69.63% | -19.71% | 118.83% | - |
| Operating Expenses | 666.03K | 918.6K | 2.34M | 2.33M | 3.92M | 6.98M | 6.75M | 5.54M | 4.59M | 10.72M |
| OpEx % of Revenue | - | - | 8697.69% | 1158.33% | 528.06% | 1227.02% | 629.23% | 636.52% | 245.44% | - |
| Selling, General & Admin | 666.03K | 918.6K | 2.34M | 3.05M | 3.92M | 6.44M | 6.66M | 5.54M | 4.42M | 10.72M |
| SG&A % of Revenue | - | - | 8697.69% | 1519.29% | 528.06% | 1133.43% | 620.55% | 636.52% | 236.62% | - |
| Research & Development | 327.19K | 513.58K | 828.37K | 737.33K | 410.84K | 744.42K | 828.87K | 0 | 73.28K | 73.29K |
| R&D % of Revenue | - | - | 3081.49% | 367.2% | 55.36% | 130.92% | 77.22% | - | 3.92% | - |
| Other Operating Expenses | 3.01K | -1.55K | -1.02K | -1.46M | -410.84K | -212.29K | -735.65K | 0 | 91.52K | -73.29K |
| Operating Income | -666.03K▲ 0% | -918.6K▼ 37.9% | -2.33M▼ 153.4% | -2.22M▲ 4.8% | -3.18M▼ 43.7% | -6.48M▼ 103.6% | -5.91M▲ 8.8% | -4.84M▲ 18.1% | -3.06M▲ 36.8% | -6.34M▲ 0% |
| Operating Margin % | - | - | -8658.36% | -1103.59% | -429.06% | -1140.16% | -550.76% | -556.4% | -163.81% | -299.55% |
| Operating Income Growth % | - | -37.92% | -153.38% | 4.79% | -43.69% | -103.61% | 8.82% | 18.12% | 36.77% | - |
| EBITDA | -652.02K | -897.63K | -2.3M | -2.19M | -3.13M | -6.44M | -5.85M | -4.79M | -3.01M | -6.25M |
| EBITDA Margin % | - | - | -8556.76% | -1090.72% | -421.7% | -1133.1% | -544.57% | -551.14% | -161.3% | -295.3% |
| EBITDA Growth % | - | -37.67% | -156.26% | 4.79% | -42.89% | -105.88% | 9.28% | 17.97% | 37.14% | 53.74% |
| D&A (Non-Cash Add-back) | 14.01K | 20.97K | 27.31K | 25.84K | 54.58K | 40.13K | 66.43K | 45.78K | 46.76K | 90.11K |
| EBIT | -666.03K | -918.6K | -2.33M | -2.22M | -3.18M | -6.48M | -5.91M | -4.29M | -88.72M | -5.79M |
| Net Interest Income | 0 | 0 | 471 | 37.37K | 30.48K | 1.66K | 94.37K | -536.97K | 2.08M | 16.8M |
| Interest Income | 1.81K | 957 | 483 | 37.37K | 30.48K | 1.66K | 94.37K | 209.44K | 4.5M | 11.16M |
| Interest Expense | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 746.41K | 2.42M | -10.68M |
| Other Income/Expense | 4.82K | -598 | -21.46K | 697.54K | 2.56K | 538.22K | 53.5K | -3.01M | -88.08M | -124.63M |
| Pretax Income | -661.21K▲ 0% | -919.2K▼ 39.0% | -2.35M▼ 155.5% | -2.24M▲ 4.5% | -3.18M▼ 41.8% | -5.94M▼ 86.9% | -5.86M▲ 1.5% | -4.39M▲ 25.0% | -91.14M▼ 1975.2% | -127.52M▲ 0% |
| Pretax Margin % | - | - | -8738.2% | -1117.17% | -428.71% | -1045.51% | -545.78% | -504.86% | -4878.35% | -6021.85% |
| Income Tax | -1.81K | -957 | -21.45K | -64.41K | 0 | 1.17M | -193.74K | 0 | 24.52K | 28.56K |
| Effective Tax Rate % | 0.27% | 0.1% | 0.91% | 2.87% | 0% | -19.72% | 3.31% | 0% | -0.03% | -0.02% |
| Net Income | -661.21K▲ 0% | -919.2K▼ 39.0% | -2.35M▼ 155.5% | -2.24M▲ 4.5% | -3.19M▼ 42.2% | -7.05M▼ 121.1% | -5.65M▲ 19.9% | 48.96M▲ 967.2% | -91.17M▼ 286.2% | -74.26M▲ 0% |
| Net Margin % | - | - | -8738.2% | -1117.17% | -429.73% | -1239.98% | -525.96% | 5627.79% | -4879.66% | -3506.96% |
| Net Income Growth % | - | -39.02% | -155.55% | 4.5% | -42.17% | -121.09% | 19.93% | 967.22% | -286.22% | -200.58% |
| Net Income (Continuing) | -661.21K | -919.2K | -2.35M | 0 | -3.18M | -7.12M | -5.66M | -7.85M | -91.17M | -131M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 66.55K | 19K | 53.27M | 0 | 1000K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.12▲ 0% | -0.17▼ 41.7% | -1.04▼ 511.8% | -1.09▼ 4.8% | -1.56▼ 43.1% | -3.36▼ 115.4% | -1.56▲ 53.6% | 1.75▲ 212.2% | -3.65▼ 308.6% | -2.95▲ 0% |
| EPS Growth % | - | -41.67% | -511.76% | -4.81% | -43.12% | -115.38% | 53.57% | 212.18% | -308.57% | 77.79% |
| EPS (Basic) | -0.12 | -0.17 | -1.04 | -1.09 | -1.56 | -3.36 | -1.56 | 1.75 | -3.65 | - |
| Diluted Shares Outstanding | 5.4M | 5.4M | 2.26M | 2M | 2.04M | 2.45M | 3.5M | 28.02M | 25M | 25.19M |
| Basic Shares Outstanding | 5.4M | 5.4M | 2.26M | 2M | 2.04M | 2.45M | 3.5M | 28.02M | 25M | 25.19M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
MMTec, Inc. (MTC) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.17M | 351.28K | 330.46K | 4.35M | 2.25M | 13.85M | 9.04M | 3.02M | 3.02M | 10.4M |
| Cash & Short-Term Investments | 719.37K | 237.56K | 93.63K | 3.64M | 1.43M | 11.21M | 3.83M | 1.76M | 2.87M | 10.19M |
| Cash Only | 719.37K | 237.56K | 93.63K | 3.64M | 1.43M | 11.21M | 3.83M | 1.76M | 2.87M | 10.19M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 384.22K | 51 | 0 | 45.18K | 167.4K | 2.33M | 4.92M | 92.04K | 4.96K | 9.46M |
| Days Sales Outstanding | - | - | - | 82.12 | 82.33 | 1.49K | 1.67K | 38.62 | 0.97 | 415.67 |
| Inventory | 60.34K | 0 | 0 | 376.21K | 642.54K | 213.53K | 129.95K | 0 | 0 | 0 |
| Days Inventory Outstanding | 42.81 | - | - | 1.51K | 31.67K | 551.56 | 205.26 | - | - | 0.39 |
| Other Current Assets | 1.5K | 0 | 69.12K | -110.54K | -7.91K | -7.92K | 138.56K | 1.16M | 123.83K | -9.45M |
| Total Non-Current Assets | 51.04K | 75.43K | 32.43K | 1.86M | 1.46M | 739.08K | 2.38M | 153.96M | 62.89M | 9.9M |
| Property, Plant & Equipment | 49.59K | 37.55K | 32.43K | 1.11M | 765.49K | 709.62K | 1.24M | 774.49K | 522.79K | 300.56K |
| Fixed Asset Turnover | - | - | 0.83x | 0.18x | 0.97x | 0.80x | 0.87x | 1.12x | 3.57x | 3.95x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 143.35K | 578.75K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.44K | 37.88K | 0 | 605.59K | 112.89K | 29.46K | 1.14M | 153.19M | 62.36M | 354.26M |
| Total Assets | 1.22M▲ 0% | 426.71K▼ 64.9% | 362.89K▼ 15.0% | 6.21M▲ 1610.9% | 3.71M▼ 40.2% | 14.59M▲ 293.2% | 11.42M▼ 21.7% | 156.99M▲ 1275.2% | 65.91M▼ 58.0% | 20.3M▲ 0% |
| Asset Turnover | - | - | 0.07x | 0.03x | 0.20x | 0.04x | 0.09x | 0.01x | 0.03x | 0.02x |
| Asset Growth % | - | -64.92% | -14.96% | 1610.87% | -40.24% | 293.17% | -21.74% | 1275.21% | -58.02% | 1142.28% |
| Total Current Liabilities | 81.08K | 102.27K | 807.17K | 805.5K | 658.03K | 1.13M | 1.17M | 5.45M | 7.32M | 7.9M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Payables Outstanding | - | - | - | - | - | - | - | - | - | - |
| Short-Term Debt | 0 | 0 | 0 | 0 | 430.35K | 356.27K | 405.59K | 241.75K | 0 | 206.88K |
| Deferred Revenue (Current) | 0 | 0 | 79.18K | 63.25K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | -101.94K | -86.83K | 0 | -430.35K | -232.84K | -380.94K | 0 | 0 | -206.88K |
| Current Ratio | 14.37x | 3.43x | 0.41x | 5.40x | 3.42x | 12.27x | 7.70x | 0.55x | 0.41x | 0.41x |
| Quick Ratio | 13.63x | 3.43x | 0.41x | 4.93x | 2.45x | 12.09x | 7.59x | 0.55x | 0.41x | 0.41x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | 416.06 |
| Total Non-Current Liabilities | 81.08K | 102.27K | 807.17K | 648.33K | 356.44K | 107.55K | 857.23K | 32.63M | 31.98M | 32.22M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 41.25K | 0 | 0 | 32.28M | 31.94M | 32.22M |
| Capital Lease Obligations | 0 | 0 | 0 | 648.33K | 315.19K | 107.55K | 647.98K | 266.76K | 41.17K | 415.1K |
| Deferred Tax Liabilities | 0 | 0 | 0 | -466.17K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 209.25K | 83.7K | 0 | 104.63K |
| Total Liabilities | 81.08K | 102.27K | 807.17K | 1.45M | 1.01M | 1.24M | 2.03M | 34.62M | 39.3M | 40.12M |
| Total Debt | 0 | 0 | 239.64K | 987.66K | 786.79K | 463.82K | 1.05M | 33.16M | 32.37M | 32.42M |
| Net Debt | -719.37K | -237.56K | 146.01K | -2.65M | -639.13K | -10.74M | -2.77M | 31.4M | 29.5M | 22.23M |
| Debt / Equity | - | - | - | 0.21x | 0.29x | 0.03x | 0.11x | 0.27x | 1.22x | 1.22x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | -5.19x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | -3.56x |
| Interest Coverage | - | - | -193961.67x | - | - | - | - | -6.48x | -1.26x | 0.54x |
| Total Equity | 1.14M▲ 0% | 324.44K▼ 71.4% | -444.29K▼ 236.9% | 4.75M▲ 1170.2% | 2.7M▼ 43.3% | 13.35M▲ 395.3% | 9.38M▼ 29.7% | 122.36M▲ 1203.9% | 26.6M▼ 78.3% | -19.82M▲ 0% |
| Equity Growth % | - | -71.43% | -236.94% | 1170.19% | -43.3% | 395.28% | -29.71% | 1203.92% | -78.26% | 1071.08% |
| Book Value per Share | 0.21 | 0.06 | -0.20 | 2.38 | 1.32 | 5.45 | 2.68 | 4.37 | 1.06 | -0.79 |
| Total Shareholders' Equity | 1.14M | 324.44K | -444.29K | 4.75M | 2.7M | 13.35M | 9.38M | 122.36M | 26.6M | -19.82M |
| Common Stock | 54K | 54K | 54K | 56.07K | 20.82K | 31.37K | 51.45K | 1.99M | 2.01M | 2.01M |
| Retained Earnings | -863.87K | -1.78M | -4.13M | -6.38M | -9.56M | -16.61M | -22.25M | 26.71M | -67.92M | -114.35M |
| Treasury Stock | 0 | 0 | -36K | -36K | 0 | 0 | 0 | -1.43M | 0 | 0 |
| Accumulated OCI | -78.25K | -38.64K | -89.22K | -119.39K | -1.71K | 43.41K | -141.48K | 1.16M | -201.49K | -198.36K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
MMTec, Inc. (MTC) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -633.91K | -961.23K | -1.87M | -2.14M | -1.98M | -4.1M | -5.59M | -5.15M | 722.85K | 722.85K |
| Operating CF Margin % | - | - | -6957.64% | -1065.33% | -267.19% | -720.43% | -520.85% | -592.17% | 38.69% | - |
| Operating CF Growth % | - | -51.63% | -94.58% | -14.37% | 7.31% | -106.6% | -36.47% | 7.85% | 114.03% | 133.52% |
| Net Income | -661.21K | -919.2K | -2.35M | -2.24M | -3.18M | -7.05M | -5.65M | -4.31M | -91.17M | -74.26M |
| Depreciation & Amortization | 14.01K | 20.97K | 27.31K | 25.84K | 54.58K | 40.13K | 66.43K | 45.78K | 46.76K | 68.15K |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 1M | 1.02M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | -923.43K | -1.02M | 0 | 0 | 0 | -222 |
| Other Non-Cash Items | 12.54K | 4.13K | 61.88K | 477.57K | 1.34M | 2.51M | 232.22K | -112.06K | 88.64M | 120.4M |
| Working Capital Changes | 738 | -67.13K | 389.46K | -399.33K | -280.34K | 407.42K | -243.84K | -775.55K | 3.2M | 2.29M |
| Change in Receivables | -15.12K | -1.16K | 0 | 59.6K | -30.36K | -148.47K | -104.03K | 108.3K | 5.23M | 4.65M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -172.4K |
| Cash from Investing | -445.37K | 385.39K | -66.31K | -725.48K | -331.94K | -2.59M | -3.54M | -86.54M | 629.54K | 105.65M |
| Capital Expenditures | -47.16K | -6.36K | -23.86K | -129.8K | -18.38K | -37.07K | -3.79K | -970 | -5.04K | -6.02K |
| CapEx % of Revenue | - | - | 88.77% | 64.64% | 2.48% | 6.52% | 0.35% | 0.11% | 0.27% | - |
| Acquisitions | 0 | 0 | -42.45K | -197.26K | 0 | 0 | -1M | -87.08M | 0 | -90.93M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -398.21K | 391.75K | -42.45K | -253.46K | 253.49K | -2.21M | -2.54M | 106.47K | 634.58K | 196.15M |
| Cash from Financing | 1.82M | 66.65K | 1.85M | 6.44M | 37.25K | 16.47M | 1.75M | 89.67M | -241.75K | 1.43M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 41.25K | -163.3K | 0 | 89.67M | -241.75K | 89.43M |
| Equity Issued (Net) | 0 | 0 | 0 | 1000K | 0 | 1000K | 1000K | 0 | 0 | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 36K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 1.82M | 66.65K | 1.85M | -413.19K | -4K | -2.34K | 0 | -5K | 0 | -85.45M |
| Net Change in Cash | 708.72K▲ 0% | -481.81K▼ 168.0% | -143.94K▲ 70.1% | 3.55M▲ 2565.6% | -2.22M▼ 162.5% | 9.78M▲ 541.2% | -7.38M▼ 175.5% | -2.05M▲ 72.2% | 1.11M▲ 154.1% | 5.1M▲ 0% |
| Free Cash Flow | -681.07K▲ 0% | -967.59K▼ 42.1% | -1.89M▼ 95.8% | -2.27M▼ 19.8% | -2M▲ 11.8% | -4.13M▼ 106.6% | -5.59M▼ 35.3% | -5.15M▲ 7.9% | 717.82K▲ 113.9% | -3.1M▲ 0% |
| FCF Margin % | - | - | -7046.41% | -1129.97% | -269.66% | -726.95% | -521.2% | -592.28% | 38.42% | -146.39% |
| FCF Growth % | - | -42.07% | -95.77% | -19.78% | 11.8% | -106.55% | -35.34% | 7.9% | 113.93% | 72.58% |
| FCF per Share | -0.13 | -0.18 | -0.84 | -1.13 | -0.98 | -1.69 | -1.60 | -0.18 | 0.03 | 0.03 |
| FCF Conversion (FCF/Net Income) | 0.96x | 1.05x | 0.80x | 0.95x | 0.62x | 0.58x | 0.99x | -0.11x | -0.01x | 0.04x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
MMTec, Inc. (MTC) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -125.93% | - | -104.08% | -85.61% | -87.87% | -49.66% | 74.32% | -122.4% | -132.7% |
| Return on Invested Capital (ROIC) | -274% | - | -184.5% | -114.91% | -208.42% | -96.16% | -4.53% | -2.19% | -2.19% |
| Gross Margin | - | 39.33% | 54.74% | 99% | 90% | 80.87% | 80.12% | 81.64% | 199.29% |
| Net Margin | - | -8738.2% | -1117.17% | -429.73% | -1239.98% | -525.96% | 5627.79% | -4879.66% | -3506.96% |
| Debt / Equity | - | - | 0.21x | 0.29x | 0.03x | 0.11x | 0.27x | 1.22x | 1.22x |
| Interest Coverage | - | -193961.67x | - | - | - | - | -6.48x | -1.26x | 0.54x |
| FCF Conversion | 1.05x | 0.80x | 0.95x | 0.62x | 0.58x | 0.99x | -0.11x | -0.01x | 0.04x |
| Revenue Growth | - | - | 646.96% | 269.59% | -23.38% | 88.76% | -18.95% | 114.77% | -20.79% |
MMTec, Inc. (MTC) stock FAQ — growth, dividends, profitability & financials explained
MMTec, Inc. (MTC) reported $2.1M in revenue for fiscal year 2024.
MMTec, Inc. (MTC) grew revenue by 114.8% over the past year. This is strong growth.
MMTec, Inc. (MTC) reported a net loss of $74.3M for fiscal year 2024.
MMTec, Inc. (MTC) has a return on equity (ROE) of -122.4%. Negative ROE indicates the company is unprofitable.
MMTec, Inc. (MTC) had negative free cash flow of $3.1M in fiscal year 2024, likely due to heavy capital investments.
MMTec, Inc. (MTC) 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