Koninklijke Philips N.V. (PHG) 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.
Koninklijke Philips N.V. (PHG) stock price & volume — 10-year historical chart
Koninklijke Philips N.V. (PHG) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Koninklijke Philips N.V. (PHG) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 10, 2026 | $0.70vs $0.56+23.9% | $6.1Bvs $5.9B+3.1% |
| Q4 2025 | Nov 4, 2025 | $0.37vs $0.37+0.0% | $5.0Bvs $5.0B+0.1% |
| Q3 2025 | Jul 29, 2025 | $0.41vs $0.32+29.2% | $5.1Bvs $4.3B+18.7% |
| Q2 2025 | May 6, 2025 | $0.27vs $0.14+92.9% | $4.6Bvs $4.6B+1.9% |
Koninklijke Philips N.V. (PHG) competitors in Imaging, radiation, and oncology devices — business model, growth, and fundamentals comparison
Koninklijke Philips N.V. (PHG) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Koninklijke Philips N.V. (PHG) 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 | 17.78B | 18.12B | 17.15B | 17.31B | 17.16B | 17.83B | 18.17B | 18.02B | 17.83B |
| Revenue Growth % | -27.48% | 1.92% | -5.38% | 0.97% | -0.91% | 3.91% | 1.92% | -0.81% | -1.04% |
| Cost of Goods Sold | 9.6B | 9.57B | 9.2B | 9.4B | 9.99B | 10.63B | 10.72B | 10.25B | 9.78B |
| COGS % of Revenue | 53.99% | 52.8% | 53.65% | 54.3% | 58.22% | 59.65% | 59.01% | 56.87% | 54.82% |
| Gross Profit | 8.18B▲ 0% | 8.55B▲ 4.6% | 7.95B▼ 7.1% | 7.91B▼ 0.5% | 7.17B▼ 9.4% | 7.19B▲ 0.4% | 7.45B▲ 3.5% | 7.77B▲ 4.4% | 8.06B▲ 3.7% |
| Gross Margin % | 46.01% | 47.2% | 46.35% | 45.7% | 41.78% | 40.35% | 40.99% | 43.13% | 45.18% |
| Gross Profit Growth % | -22.92% | 4.56% | -7.07% | -0.45% | -9.4% | 0.36% | 3.53% | 4.36% | 3.67% |
| Operating Expenses | 6.65B | 6.83B | 6.58B | 6.65B | 6.62B | 8.72B | 7.56B | 7.24B | 6.63B |
| OpEx % of Revenue | 37.42% | 37.72% | 38.39% | 38.4% | 38.56% | 48.93% | 41.63% | 40.2% | 37.2% |
| Selling, General & Admin | 4.97B | 5.13B | 4.56B | 4.55B | 4.86B | 5.29B | 5.13B | 5.07B | 4.97B |
| SG&A % of Revenue | 27.98% | 28.32% | 26.59% | 26.29% | 28.31% | 29.69% | 28.25% | 28.12% | 27.87% |
| Research & Development | 1.76B | 1.76B | 1.79B | 1.91B | 1.81B | 2.09B | 1.89B | 1.75B | 1.7B |
| R&D % of Revenue | 9.92% | 9.71% | 10.44% | 11.06% | 10.53% | 11.73% | 10.4% | 9.69% | 9.53% |
| Other Operating Expenses | 21M | 9M | 232M | 183M | -48M | 1.34B | 541M | 429M | -36M |
| Operating Income | 1.52B▲ 0% | 1.72B▲ 13.3% | 1.37B▼ 20.5% | 1.26B▼ 7.5% | 553M▼ 56.3% | -1.53B▼ 376.5% | -115M▲ 92.5% | 529M▲ 560.0% | 1.42B▲ 169.2% |
| Operating Margin % | 8.53% | 9.49% | 7.97% | 7.3% | 3.22% | -8.58% | -0.63% | 2.94% | 7.98% |
| Operating Income Growth % | -19.39% | 13.32% | -20.54% | -7.47% | -56.25% | -376.49% | 92.48% | 560% | 169.19% |
| EBITDA | 2.54B | 2.81B | 2.27B | 2.33B | 1.88B | 73M | 1.15B | 1.92B | 2.55B |
| EBITDA Margin % | 14.3% | 15.5% | 13.24% | 13.46% | 10.93% | 0.41% | 6.31% | 10.64% | 14.29% |
| EBITDA Growth % | -19.28% | 10.46% | -19.16% | 2.69% | -19.52% | -96.11% | 1469.86% | 67.36% | 32.9% |
| D&A (Non-Cash Add-back) | 1.02B | 1.09B | 904M | 1.07B | 1.32B | 1.6B | 1.26B | 1.39B | 1.13B |
| EBIT | 1.62B | 1.71B | 1.72B | 1.69B | 673M | -1.49B | -220M | 460M | 1.51B |
| Net Interest Income | -81M | -219M | -179.08M | -178.98M | -146M | -219M | -260M | -257M | -223.8M |
| Interest Income | 126M | 51M | 30.22M | 14.82M | 18M | 25M | 46M | 79M | 108.54M |
| Interest Expense | 263M | 264M | 209.3M | 193.8M | 164M | 244M | 306M | 337M | 332.34M |
| Other Income/Expense | -140M | -216M | -119M | -53M | -44M | -202M | -412M | -406M | -242M |
| Pretax Income | 1.38B▲ 0% | 1.5B▲ 9.2% | 1.25B▼ 17.0% | 1.21B▼ 2.9% | 509M▼ 58.0% | -1.73B▼ 440.1% | -527M▲ 69.6% | 123M▲ 123.3% | 1.18B▲ 861.0% |
| Pretax Margin % | 7.74% | 8.29% | 7.27% | 6.99% | 2.97% | -9.71% | -2.9% | 0.68% | 6.63% |
| Income Tax | 349M | 193M | 258M | 212M | -103M | -113M | -73M | 963M | 282M |
| Effective Tax Rate % | 25.34% | 12.84% | 20.69% | 17.51% | -20.24% | 6.53% | 13.85% | 782.93% | 23.86% |
| Net Income | 1.66B▲ 0% | 1.09B▼ 34.2% | 1.17B▲ 7.1% | 1.19B▲ 1.7% | 3.32B▲ 179.6% | -1.61B▼ 148.4% | -466M▲ 71.0% | -702M▼ 50.6% | 895M▲ 227.5% |
| Net Margin % | 9.32% | 6.02% | 6.81% | 6.86% | 19.35% | -9.02% | -2.56% | -3.9% | 5.02% |
| Net Income Growth % | 14.43% | -34.22% | 7.06% | 1.71% | 179.61% | -148.45% | 71.02% | -50.64% | 227.49% |
| Net Income (Continuing) | 1.03B | 1.31B | 989M | 999M | 612M | -1.62B | -454M | -840M | 900M |
| Discontinued Operations | 843M | 0 | 183M | 196M | 2.71B | 13M | -10M | 142M | -4M |
| Minority Interest | 24M | 29M | 28M | 31M | 36M | 34M | 33M | 37M | 32M |
| EPS (Diluted) | 1.64▲ 0% | 1.09▼ 33.5% | 1.20▲ 10.1% | 1.23▲ 2.5% | 0.64▼ 48.0% | -1.68▼ 362.5% | -0.49▲ 70.8% | -0.75▼ 53.1% | 0.93▲ 224.0% |
| EPS Growth % | 12.33% | -33.54% | 10.09% | 2.5% | -47.97% | -362.5% | 70.83% | -53.06% | 224% |
| EPS (Basic) | 1.67 | 1.11 | 1.21 | 1.25 | 0.67 | -1.68 | -0.49 | -0.75 | 0.95 |
| Diluted Shares Outstanding | 1.01B | 997.48M | 972.79M | 957.56M | 950.28M | 952.46M | 948.79M | 933.37M | 962.5M |
| Basic Shares Outstanding | 989.96M | 983.77M | 962.2M | 948.26M | 907.46M | 952.46M | 948.79M | 933.37M | 962.37M |
| Dividend Payout Ratio | 23.17% | 36.79% | 43.45% | 0.08% | 17.17% | - | - | - | 36.65% |
Koninklijke Philips N.V. (PHG) 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 | 10.12B | 9.57B | 9.46B | 11.23B | 10.35B | 10.26B | 9.94B | 10.02B | 9.93B |
| Cash & Short-Term Investments | 1.94B | 2.12B | 1.43B | 3.23B | 2.31B | 1.18B | 1.87B | 2.4B | 2.79B |
| Cash Only | 1.94B | 1.69B | 1.43B | 3.23B | 2.3B | 1.17B | 1.87B | 2.4B | 2.79B |
| Short-Term Investments | 2M | 436M | 1M | 0 | 2M | 11M | 3M | 2M | 0 |
| Accounts Receivable | 4.2B | 4.18B | 5.02B | 4.16B | 4.29B | 4.65B | 4.25B | 3.67B | 3.53B |
| Days Sales Outstanding | 86.3 | 84.24 | 106.84 | 87.64 | 91.23 | 95.27 | 85.4 | 74.37 | 72.25 |
| Inventory | 2.35B | 2.67B | 2.77B | 2.99B | 3.45B | 4.05B | 3.49B | 3.2B | 2.87B |
| Days Inventory Outstanding | 89.46 | 102.01 | 110.03 | 116.21 | 126.08 | 138.99 | 118.85 | 113.9 | 107.16 |
| Other Current Assets | 1.71B | 776M | 53M | 682M | 132M | 200M | 129M | 511M | 738M |
| Total Non-Current Assets | 15.2B | 16.45B | 17.56B | 16.49B | 20.61B | 20.43B | 19.47B | 18.95B | 17.01B |
| Property, Plant & Equipment | 1.59B | 1.71B | 2.87B | 2.68B | 2.7B | 2.64B | 2.48B | 2.45B | 2.22B |
| Fixed Asset Turnover | 11.18x | 10.58x | 5.98x | 6.46x | 6.36x | 6.76x | 7.31x | 7.35x | 8.04x |
| Goodwill | 7.73B | 8.5B | 8.65B | 8.01B | 10.64B | 10.24B | 9.88B | 10.38B | 9.27B |
| Intangible Assets | 3.32B | 3.59B | 3.47B | 3B | 3.65B | 3.53B | 3.19B | 2.98B | 2.57B |
| Long-Term Investments | 729M | 604M | 481M | 670M | 1.06B | 1.2B | 1B | 889M | 852M |
| Other Non-Current Assets | 227M | 211M | 225M | 303M | 355M | 381M | 287M | 332M | 2.1B |
| Total Assets | 25.32B▲ 0% | 26.02B▲ 2.8% | 27.02B▲ 3.8% | 27.71B▲ 2.6% | 30.96B▲ 11.7% | 30.69B▼ 0.9% | 29.41B▼ 4.2% | 28.98B▼ 1.5% | 26.94B▼ 7.0% |
| Asset Turnover | 0.70x | 0.70x | 0.63x | 0.62x | 0.55x | 0.58x | 0.62x | 0.62x | 0.66x |
| Asset Growth % | -21.63% | 2.78% | 3.83% | 2.58% | 11.72% | -0.88% | -4.18% | -1.46% | -7.01% |
| Total Current Liabilities | 6.87B | 7.94B | 6.98B | 7.74B | 7.45B | 7.93B | 8.29B | 8.14B | 7.51B |
| Accounts Payable | 2.09B | 2.3B | 2.09B | 2.12B | 1.87B | 1.97B | 1.92B | 1.83B | 1.93B |
| Days Payables Outstanding | 79.46 | 87.85 | 82.89 | 82.27 | 68.41 | 67.56 | 65.26 | 65.18 | 71.95 |
| Short-Term Debt | 585M | 1.3B | 110M | 962M | 53M | 95M | 123M | 224M | 1.15B |
| Deferred Revenue (Current) | 372M | 878M | 1.17B | 1.24B | 1.49B | 1.7B | 1.81B | 1.7B | 0 |
| Other Current Liabilities | 1.96B | 2.09B | 937M | 785M | 1.39B | 1.95B | 1.93B | 2.19B | 2.81B |
| Current Ratio | 1.47x | 1.21x | 1.36x | 1.45x | 1.39x | 1.29x | 1.20x | 1.23x | 1.32x |
| Quick Ratio | 1.13x | 0.87x | 0.96x | 1.06x | 0.93x | 0.78x | 0.78x | 0.84x | 0.94x |
| Cash Conversion Cycle | 96.3 | 98.39 | 133.98 | 121.57 | 148.89 | 166.7 | 138.99 | 123.1 | 107.45 |
| Total Non-Current Liabilities | 6.43B | 5.96B | 7.41B | 8.08B | 9.04B | 9.47B | 9.06B | 8.79B | 8.45B |
| Long-Term Debt | 3.85B | 3.19B | 3.77B | 4.76B | 4.77B | 6.17B | 6.09B | 6.19B | 6.93B |
| Capital Lease Obligations | 195M | 236M | 1.11B | 948M | 963M | 852M | 864M | 854M | 0 |
| Deferred Tax Liabilities | 33M | 152M | 143M | 59M | 83M | 91M | 71M | 81M | 0 |
| Other Non-Current Liabilities | 2.1B | 2.53B | 2.05B | 1.91B | 2.77B | 1.85B | 1.56B | 1.23B | 1.51B |
| Total Liabilities | 13.29B | 13.9B | 14.39B | 15.81B | 16.49B | 17.41B | 17.34B | 16.93B | 15.96B |
| Total Debt | 4.72B | 4.82B | 5.26B | 6.93B | 6.05B | 7.34B | 7.29B | 7.49B | 8.09B |
| Net Debt | 2.78B | 3.13B | 3.83B | 3.71B | 3.74B | 6.17B | 5.42B | 5.09B | 5.29B |
| Debt / Equity | 0.39x | 0.40x | 0.42x | 0.58x | 0.42x | 0.55x | 0.60x | 0.62x | 0.74x |
| Debt / EBITDA | 1.86x | 1.72x | 2.32x | 2.97x | 3.22x | 100.58x | 6.36x | 3.91x | 3.17x |
| Net Debt / EBITDA | 1.09x | 1.12x | 1.69x | 1.59x | 2.00x | 84.52x | 4.73x | 2.65x | 2.08x |
| Interest Coverage | 6.16x | 6.46x | 8.22x | 8.69x | 4.10x | -6.09x | -0.72x | 1.36x | 4.56x |
| Total Equity | 12.02B▲ 0% | 12.12B▲ 0.8% | 12.63B▲ 4.2% | 11.9B▼ 5.7% | 14.47B▲ 21.6% | 13.28B▼ 8.2% | 12.06B▼ 9.2% | 12.04B▼ 0.1% | 10.99B▼ 8.8% |
| Equity Growth % | -10.99% | 0.78% | 4.19% | -5.73% | 21.63% | -8.23% | -9.2% | -0.15% | -8.75% |
| Book Value per Share | 11.94 | 12.15 | 12.98 | 12.43 | 15.23 | 13.95 | 12.71 | 12.90 | 11.42 |
| Total Shareholders' Equity | 12B | 12.09B | 12.6B | 11.87B | 14.44B | 13.25B | 12.03B | 12.01B | 10.96B |
| Common Stock | 188M | 185M | 179M | 182M | 177M | 178M | 183M | 188M | 193M |
| Retained Earnings | 8.6B | 8.27B | 8.3B | 7.83B | 9.34B | 6.83B | 5.4B | 3.65B | 3.58B |
| Treasury Stock | -481M | -399M | -201M | -199M | -476M | -275M | -262M | -411M | -298M |
| Accumulated OCI | 11.81B | 11.9B | 652M | -340M | 748M | 1.49B | 879M | 1.93B | 274M |
| Minority Interest | 24M | 29M | 28M | 31M | 36M | 34M | 33M | 37M | 32M |
Koninklijke Philips N.V. (PHG) 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 | 1.87B | 1.78B | 2.27B | 2.64B | 1.93B | -181.82M | 2.31B | 1.7B | 1.16B |
| Operating CF Margin % | 10.52% | 9.82% | 13.26% | 15.25% | 11.23% | -1.02% | 12.71% | 9.42% | 6.52% |
| Operating CF Growth % | -1.79% | -4.81% | 27.71% | 16.14% | -27.02% | -109.44% | 1370.09% | -26.51% | -31.53% |
| Net Income | 1.03B | 1.31B | 1.33B | 1.19B | 718.64M | -1.7B | -492.99M | -912.95M | 895M |
| Depreciation & Amortization | 1.02B | 1.09B | 1.09B | 1.46B | 1.24B | 1.26B | 1.39B | 1.26B | 1.13B |
| Stock-Based Compensation | 122M | 102M | 0 | 112M | 0 | 0 | 0 | 0 | 141M |
| Deferred Taxes | 349M | 193M | 0 | 284M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.46B | 962M | 609.99M | 131M | 143.02M | 1.5B | -98.38M | 1.35B | 330M |
| Working Capital Changes | -509M | -500M | -755.49M | -536M | -179.66M | -1.24B | 1.51B | 7.57M | -1.33B |
| Change in Receivables | 64M | -97M | 0 | 92M | 0 | -359.43M | 322.17M | -1.08M | -9M |
| Change in Inventory | -144M | -394M | -195.87M | -578M | -686.73M | -601.16M | 277.85M | 248.79M | -115M |
| Change in Payables | 0 | 0 | -413M | 0 | 258.85M | 54.65M | 387.04M | -630.63M | 0 |
| Cash from Investing | -3.2B | -1.49B | -702.89M | -1.27B | -317.95M | -1.58B | -553.53M | -633.87M | -737M |
| Capital Expenditures | -859M | -843M | -1.13B | -895M | -901.85M | -847.09M | -695.16M | -731.22M | -269M |
| CapEx % of Revenue | 4.83% | 4.65% | 6.61% | 5.17% | 5.26% | 4.75% | 3.83% | 4.06% | 1.51% |
| Acquisitions | -2.28B | -558M | -82.82M | -313M | -3.5B | -600.11M | 104.87M | 141.7M | -3M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -463M | -549M | -27.98M | 20M | 4.02B | -12.61M | 134.06M | 27.04M | -465M |
| Cash from Financing | 55M | -1.19B | -1.86B | 483M | -2.77B | 525.49M | -916.79M | -536.52M | 107M |
| Debt Issued (Net) | -217M | 126M | 122M | 767M | -296.68M | 1.15B | -195.68M | -88.7M | 448M |
| Equity Issued (Net) | -642M | -1.04B | -1.48B | -343M | -1.91B | -183.92M | -715.7M | -444.57M | 0 |
| Dividends Paid | -384M | -401M | -507.02M | -1M | -569.71M | -433M | -2.16M | -1.08M | -328M |
| Share Repurchases | -642M | -1.04B | -1.54B | -343M | -1.93B | -196.53M | -715.7M | -444.57M | 0 |
| Other Financing | 1.3B | 125M | -2.24M | 60M | -2.36M | -6.31M | -3.24M | -2.16M | -13M |
| Net Change in Cash | -395M▲ 0% | -251M▲ 36.5% | -330.07M▼ 31.5% | 1.8B▲ 645.6% | -1.33B▼ 173.7% | -1.37B▼ 3.0% | 813.77M▲ 159.5% | 421.64M▼ 48.2% | 393M▼ 6.8% |
| Free Cash Flow | 1.01B▲ 0% | 937M▼ 7.3% | 1.69B▲ 80.7% | 2.15B▲ 27.3% | 1.46B▼ 32.4% | -648.45M▼ 144.5% | 1.94B▲ 398.8% | 1.35B▼ 30.1% | 893M▼ 34.1% |
| FCF Margin % | 5.69% | 5.17% | 9.88% | 12.45% | 8.49% | -3.64% | 10.66% | 7.51% | 5.01% |
| FCF Growth % | -2.32% | -7.32% | 80.73% | 27.26% | -32.37% | -144.49% | 398.77% | -30.1% | -34.06% |
| FCF per Share | 1.00 | 0.94 | 1.74 | 2.25 | 1.53 | -0.68 | 2.04 | 1.45 | 0.93 |
| FCF Conversion (FCF/Net Income) | 1.13x | 1.63x | 1.95x | 2.22x | 0.58x | 0.11x | -4.96x | -2.42x | 1.30x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253M |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Koninklijke Philips N.V. (PHG) 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) | 11.45% | 12.98% | 9.03% | 9.43% | 9.68% | 25.17% | -11.59% | -3.68% | -5.82% | 7.77% |
| Return on Invested Capital (ROIC) | 8.67% | 7.21% | 8.58% | 6.46% | 5.91% | 2.45% | -6.09% | -0.47% | 2.29% | 6.39% |
| Gross Margin | 43.29% | 46.01% | 47.2% | 46.35% | 45.7% | 41.78% | 40.35% | 40.99% | 43.13% | 45.18% |
| Net Margin | 5.91% | 9.32% | 6.02% | 6.81% | 6.86% | 19.35% | -9.02% | -2.56% | -3.9% | 5.02% |
| Debt / Equity | 0.42x | 0.39x | 0.40x | 0.42x | 0.58x | 0.42x | 0.55x | 0.60x | 0.62x | 0.74x |
| Interest Coverage | 2.42x | 6.16x | 6.46x | 8.22x | 8.69x | 4.10x | -6.09x | -0.72x | 1.36x | 4.56x |
| FCF Conversion | 1.31x | 1.13x | 1.63x | 1.95x | 2.22x | 0.58x | 0.11x | -4.96x | -2.42x | 1.30x |
| Revenue Growth | 1.12% | -27.48% | 1.92% | -5.38% | 0.97% | -0.91% | 3.91% | 1.92% | -0.81% | -1.04% |
Koninklijke Philips N.V. (PHG) stock FAQ — growth, dividends, profitability & financials explained
Koninklijke Philips N.V. (PHG) reported $17.83B in revenue for fiscal year 2025. This represents a 44% decrease from $31.92B in 1996.
Koninklijke Philips N.V. (PHG) saw revenue decline by 1.0% over the past year.
Yes, Koninklijke Philips N.V. (PHG) is profitable, generating $895.0M in net income for fiscal year 2025 (5.0% net margin).
Yes, Koninklijke Philips N.V. (PHG) pays a dividend with a yield of 1.47%. This makes it attractive for income-focused investors.
Koninklijke Philips N.V. (PHG) has a return on equity (ROE) of 7.8%. This is below average, suggesting room for improvement.
Koninklijke Philips N.V. (PHG) generated $755.2M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Koninklijke Philips N.V. (PHG) 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