Radware Ltd. (RDWR) 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.
Radware Ltd. (RDWR) stock price & volume — 10-year historical chart
Radware Ltd. (RDWR) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Radware Ltd. (RDWR) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 11, 2026 | $0.32vs $0.30+5.2% | $80Mvs $79M+2.0% |
| Q4 2025 | Oct 29, 2025 | $0.28vs $0.30-7.0% | $75Mvs $79M-4.2% |
| Q3 2025 | Jul 30, 2025 | $0.28vs $0.26+7.7% | $74Mvs $75M-0.6% |
| Q2 2025 | May 7, 2025 | $0.27vs $0.23+17.4% | $72Mvs $73M-1.7% |
Radware Ltd. (RDWR) competitors in Application delivery and load balancing — business model, growth, and fundamentals comparison
Radware Ltd. (RDWR) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Radware Ltd. (RDWR) 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 | 211.37M | 234.4M | 252.07M | 250.03M | 286.5M | 293.43M | 261.29M | 274.88M | 301.85M |
| Revenue Growth % | 7.52% | 10.9% | 7.54% | -0.81% | 14.59% | 2.42% | -10.95% | 5.2% | 9.81% |
| Cost of Goods Sold | 39.62M | 41.67M | 45.17M | 45.08M | 52.45M | 53.88M | 51.71M | 53.25M | 58.34M |
| COGS % of Revenue | 18.74% | 17.78% | 17.92% | 18.03% | 18.31% | 18.36% | 19.79% | 19.37% | 19.33% |
| Gross Profit | 171.75M▲ 0% | 192.73M▲ 12.2% | 206.9M▲ 7.4% | 204.94M▼ 0.9% | 234.05M▲ 14.2% | 239.54M▲ 2.3% | 209.58M▼ 12.5% | 221.63M▲ 5.7% | 243.51M▲ 9.9% |
| Gross Margin % | 81.26% | 82.22% | 82.08% | 81.97% | 81.69% | 81.64% | 80.21% | 80.63% | 80.67% |
| Gross Profit Growth % | 6.75% | 12.21% | 7.35% | -0.94% | 14.2% | 2.35% | -12.51% | 5.75% | 9.87% |
| Operating Expenses | 178.42M | 185.21M | 189.98M | 198.78M | 215.82M | 242.88M | 241.26M | 225.51M | 232.1M |
| OpEx % of Revenue | 84.41% | 79.01% | 75.37% | 79.5% | 75.33% | 82.77% | 92.33% | 82.04% | 76.89% |
| Selling, General & Admin | 126.32M | 127.53M | 128.14M | 131.94M | 141.73M | 156.32M | 158.65M | 150.79M | 153.12M |
| SG&A % of Revenue | 59.76% | 54.41% | 50.83% | 52.77% | 49.47% | 53.27% | 60.72% | 54.86% | 50.73% |
| Research & Development | 59M | 57.67M | 61.84M | 66.84M | 74.1M | 86.56M | 82.62M | 74.72M | 78.98M |
| R&D % of Revenue | 27.91% | 24.6% | 24.53% | 26.73% | 25.86% | 29.5% | 31.62% | 27.18% | 26.17% |
| Other Operating Expenses | -6.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -6.67M▲ 0% | 7.52M▲ 212.8% | 16.92M▲ 124.8% | 6.17M▼ 63.5% | 18.23M▲ 195.5% | -3.34M▼ 118.3% | -31.68M▼ 848.8% | -3.89M▲ 87.7% | 11.41M▲ 393.5% |
| Operating Margin % | -3.16% | 3.21% | 6.71% | 2.47% | 6.36% | -1.14% | -12.12% | -1.41% | 3.78% |
| Operating Income Growth % | 47.67% | 212.79% | 124.84% | -63.54% | 195.48% | -118.32% | -848.79% | 87.73% | 393.49% |
| EBITDA | 4.56M | 17.31M | 28.2M | 16.73M | 28.42M | 8.35M | -19.44M | 7.95M | 23.09M |
| EBITDA Margin % | 2.16% | 7.38% | 11.19% | 6.69% | 9.92% | 2.85% | -7.44% | 2.89% | 7.65% |
| EBITDA Growth % | 291.88% | 279.43% | 62.95% | -40.68% | 69.91% | -70.61% | -332.68% | 140.9% | 190.5% |
| D&A (Non-Cash Add-back) | 11.23M | 9.78M | 11.28M | 10.56M | 10.2M | 11.69M | 12.24M | 11.84M | 11.68M |
| EBIT | -6.67M | 7.52M | 16.92M | 6.17M | 18.23M | -3.34M | -31.68M | -3.89M | 11.41M |
| Net Interest Income | 5.45M | 7.47M | 10.53M | 9.43M | 5.79M | 6.68M | 13.97M | 17.79M | 14.67M |
| Interest Income | 5.54M | 7.58M | 10.65M | 9.62M | 5.99M | 6.89M | 14.16M | 18.02M | 14.67M |
| Interest Expense | 89K | 113K | 124K | 189K | 200K | 207K | 197K | 236K | 0 |
| Other Income/Expense | 4.83M | 7.27M | 8.79M | 7.8M | 4.41M | 8.05M | 13.93M | 16.55M | 17.9M |
| Pretax Income | -1.84M▲ 0% | 14.8M▲ 903.8% | 25.71M▲ 73.7% | 13.96M▼ 45.7% | 22.63M▲ 62.1% | 4.71M▼ 79.2% | -17.75M▼ 476.7% | 12.66M▲ 171.3% | 29.31M▲ 131.4% |
| Pretax Margin % | -0.87% | 6.31% | 10.2% | 5.58% | 7.9% | 1.61% | -6.79% | 4.61% | 9.71% |
| Income Tax | 5.65M | 3.06M | 3.14M | 4.33M | 14.82M | 4.88M | 3.84M | 6.63M | 9.05M |
| Effective Tax Rate % | -307.01% | 20.7% | 12.23% | 30.99% | 65.49% | 103.52% | -21.61% | 52.33% | 30.88% |
| Net Income | -7.49M▲ 0% | 11.73M▲ 256.6% | 22.57M▲ 92.3% | 9.64M▼ 57.3% | 7.81M▼ 18.9% | -166K▼ 102.1% | -21.59M▼ 12906.0% | 6.04M▲ 128.0% | 20.26M▲ 235.5% |
| Net Margin % | -3.55% | 5.01% | 8.95% | 3.85% | 2.73% | -0.06% | -8.26% | 2.2% | 6.71% |
| Net Income Growth % | 13.47% | 256.61% | 92.3% | -57.3% | -18.94% | -102.13% | -12906.02% | 127.97% | 235.49% |
| Net Income (Continuing) | -7.49M | 11.73M | 22.57M | 9.64M | 7.81M | -166K | -21.59M | 6.04M | 20.26M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 36.28M | 39.18M | 40.8M | 41.32M |
| EPS (Diluted) | -0.17▲ 0% | 0.25▲ 247.1% | 0.47▲ 88.0% | 0.20▼ 57.4% | 0.16▼ 20.0% | -0.00▼ 102.3% | -0.50▼ 13413.5% | 0.14▲ 128.0% | 0.45▲ 221.4% |
| EPS Growth % | 15% | 247.06% | 88% | -57.45% | -20% | -102.31% | - | 128% | 221.43% |
| EPS (Basic) | -0.17 | 0.25 | 0.48 | 0.21 | 0.17 | -0.00 | -0.50 | 0.14 | 0.47 |
| Diluted Shares Outstanding | 43.48M | 47.69M | 48.52M | 47.74M | 47.5M | 44.94M | 42.87M | 43.36M | 44.7M |
| Basic Shares Outstanding | 43.48M | 46.94M | 46.82M | 46.46M | 45.92M | 44.94M | 42.87M | 41.98M | 42.88M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Radware Ltd. (RDWR) 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 | 248.13M | 358.63M | 222.53M | 347.98M | 320.2M | 335.87M | 375.93M | 320.88M | 316.51M |
| Cash & Short-Term Investments | 200.96M | 316.4M | 177.95M | 310.49M | 287.89M | 298.04M | 330.59M | 275.78M | 257.26M |
| Cash Only | 65.24M | 45.2M | 40.75M | 54.77M | 92.51M | 46.19M | 70.54M | 98.71M | 105.08M |
| Short-Term Investments | 135.72M | 271.2M | 137.2M | 255.72M | 195.38M | 251.86M | 260.05M | 177.07M | 152.18M |
| Accounts Receivable | 16.15M | 17.17M | 22.61M | 16.85M | 13.19M | 17.75M | 20.27M | 16.82M | 35.02M |
| Days Sales Outstanding | 27.89 | 26.73 | 32.74 | 24.6 | 16.81 | 22.08 | 28.31 | 22.34 | 42.35 |
| Inventory | 18.77M | 18.4M | 13.94M | 13.94M | 11.58M | 11.43M | 15.54M | 14.03M | 13.22M |
| Days Inventory Outstanding | 172.95 | 161.16 | 112.63 | 112.82 | 80.59 | 77.41 | 109.72 | 96.16 | 82.71 |
| Other Current Assets | 12.25M | 6.67M | 8.03M | 6.71M | 7.54M | 8.65M | 9.53M | 14.24M | 11M |
| Total Non-Current Assets | 220.95M | 173.68M | 373.12M | 275.46M | 314.66M | 309.17M | 195.99M | 297.8M | 354.66M |
| Property, Plant & Equipment | 23.64M | 23.68M | 41.12M | 50.8M | 45.07M | 44.15M | 39M | 34.09M | 32.08M |
| Fixed Asset Turnover | 8.94x | 9.90x | 6.13x | 4.92x | 6.36x | 6.65x | 6.70x | 8.06x | 9.41x |
| Goodwill | 32.17M | 32.17M | 41.14M | 41.14M | 41.14M | 68.01M | 68.01M | 68.01M | 68.01M |
| Intangible Assets | 10.41M | 9.47M | 14.48M | 12.59M | 10.73M | 19.69M | 15.72M | 11.75M | 7.78M |
| Long-Term Investments | 143.34M | 84.67M | 249.79M | 138.26M | 177.93M | 136.06M | 35.3M | 146.05M | 206.15M |
| Other Non-Current Assets | 8.13M | 20.72M | 24.29M | 30.22M | 37.33M | 41.27M | 37.97M | 37.91M | 40.64M |
| Total Assets | 469.09M▲ 0% | 532.32M▲ 13.5% | 595.66M▲ 11.9% | 623.26M▲ 4.6% | 635.37M▲ 1.9% | 643.59M▲ 1.3% | 571.92M▼ 11.1% | 618.68M▲ 8.2% | 671.16M▲ 8.5% |
| Asset Turnover | 0.45x | 0.44x | 0.42x | 0.40x | 0.45x | 0.46x | 0.46x | 0.44x | 0.45x |
| Asset Growth % | 9.13% | 13.48% | 11.9% | 4.63% | 1.94% | 1.29% | -11.14% | 8.18% | 8.48% |
| Total Current Liabilities | 107.37M | 118.36M | 126M | 143.75M | 165.89M | 164.03M | 155.01M | 168.47M | 193.7M |
| Accounts Payable | 5.37M | 4.48M | 6.32M | 3.88M | 4.31M | 6.46M | 4.3M | 5.58M | 7.23M |
| Days Payables Outstanding | 49.45 | 39.26 | 51.02 | 31.43 | 30 | 43.79 | 30.34 | 38.25 | 45.26 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 69.83M | 83.95M | 79.24M | 92.13M | 99.92M | 108.24M | 105.01M | 106.3M | 0 |
| Other Current Liabilities | 16.47M | 8.23M | 16.21M | 27.01M | 26.28M | 32.38M | 10.43M | 32.02M | 181.41M |
| Current Ratio | 2.31x | 3.03x | 1.77x | 2.42x | 1.93x | 2.05x | 2.43x | 1.90x | 1.63x |
| Quick Ratio | 2.14x | 2.87x | 1.66x | 2.32x | 1.86x | 1.98x | 2.32x | 1.82x | 1.57x |
| Cash Conversion Cycle | 151.39 | 148.63 | 94.35 | 105.98 | 67.4 | 55.71 | 107.69 | 80.25 | 79.8 |
| Total Non-Current Liabilities | 46.36M | 50M | 74.33M | 91.06M | 99.49M | 111.11M | 93.63M | 93.13M | 86.78M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 13.91M | 24.85M | 22.36M | 19.46M | 16.02M | 13.52M | 11.97M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.88M | 6.21M | 9.53M | 11.41M | 10.06M | 19.43M | 17.11M | 14.9M | 74.81M |
| Total Liabilities | 153.73M | 168.36M | 200.33M | 234.8M | 265.38M | 275.14M | 248.64M | 261.6M | 280.48M |
| Total Debt | 0 | 0 | 19.11M | 30.07M | 27.45M | 24.15M | 20.7M | 18.27M | 17.02M |
| Net Debt | -65.24M | -45.2M | -21.64M | -24.7M | -65.06M | -22.04M | -49.83M | -80.44M | -88.06M |
| Debt / Equity | - | - | 0.05x | 0.08x | 0.07x | 0.07x | 0.06x | 0.05x | 0.04x |
| Debt / EBITDA | - | - | 0.68x | 1.80x | 0.97x | 2.89x | - | 2.30x | 0.74x |
| Net Debt / EBITDA | -14.30x | -2.61x | -0.77x | -1.48x | -2.29x | -2.64x | - | -10.12x | -3.81x |
| Interest Coverage | -74.96x | 66.58x | 136.43x | 32.63x | 91.13x | -16.13x | -160.81x | -16.47x | - |
| Total Equity | 315.36M▲ 0% | 363.96M▲ 15.4% | 395.33M▲ 8.6% | 388.46M▼ 1.7% | 369.99M▼ 4.8% | 368.44M▼ 0.4% | 323.27M▼ 12.3% | 357.07M▲ 10.5% | 390.68M▲ 9.4% |
| Equity Growth % | 5.25% | 15.41% | 8.62% | -1.74% | -4.75% | -0.42% | -12.26% | 10.46% | 9.41% |
| Book Value per Share | 7.25 | 7.63 | 8.15 | 8.14 | 7.79 | 8.20 | 7.54 | 8.23 | 8.74 |
| Total Shareholders' Equity | 315.36M | 363.96M | 395.33M | 388.46M | 369.99M | 332.16M | 284.09M | 316.27M | 349.36M |
| Common Stock | 673K | 693K | 710K | 721K | 730K | 732K | 742K | 754K | 770K |
| Retained Earnings | 82.32M | 101.56M | 124.12M | 133.76M | 141.57M | 141.4M | 119.81M | 125.85M | 146.11M |
| Treasury Stock | -116.44M | -120.72M | -145.23M | -190.55M | -243.02M | -303.3M | -365.75M | -366.59M | -377.56M |
| Accumulated OCI | -443K | -1.11M | 1.15M | 1.52M | -455K | -4.84M | 77K | 1.1M | 1.39M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 36.28M | 39.18M | 40.8M | 41.32M |
Radware Ltd. (RDWR) 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 | 31.46M | 49.25M | 52.85M | 61.81M | 71.77M | 32.15M | -3.5M | 71.61M | 50.09M |
| Operating CF Margin % | 14.89% | 21.01% | 20.97% | 24.72% | 25.05% | 10.96% | -1.34% | 26.05% | 16.59% |
| Operating CF Growth % | -18.52% | 56.54% | 7.31% | 16.95% | 16.12% | -55.21% | -110.89% | 2145.97% | -30.05% |
| Net Income | -7.49M | 11.73M | 22.57M | 9.64M | 7.81M | -166K | -21.59M | 6.04M | 20.26M |
| Depreciation & Amortization | 11.23M | 9.78M | 11.28M | 10.56M | 10.2M | 11.69M | 12.24M | 11.84M | 11.68M |
| Stock-Based Compensation | 13.03M | 12.5M | 13.06M | 16.55M | 17.57M | 27.35M | 34.02M | 26.03M | 0 |
| Deferred Taxes | 1.53M | 1.4M | 618K | 931K | 2.28M | -1.99M | -551K | -1.08M | 0 |
| Other Non-Cash Items | 226K | -2.39M | 1.59M | -1.85M | 2.42M | 1.78M | -717K | 2.95M | 32.5M |
| Working Capital Changes | 12.94M | 16.23M | 3.73M | 25.99M | 31.49M | -6.53M | -26.91M | 25.84M | -14.35M |
| Change in Receivables | 3.39M | -1.17M | -2.41M | 5.76M | 9.9M | -4.56M | -2.52M | 3.44M | -18.2M |
| Change in Inventory | -1.66M | 371K | 4.46M | 5K | 2.35M | 152K | -4.12M | 1.51M | 810K |
| Change in Payables | -734K | -884K | 2.34M | -1.7M | -77K | 3.76M | -2.17M | 1.28M | 0 |
| Cash from Investing | -56.34M | -85.5M | -50.79M | -14.37M | 7.85M | -56.02M | 92.78M | -39.52M | -30.07M |
| Capital Expenditures | -7.22M | -8.87M | -8.15M | -8.67M | -5.6M | -8.81M | -5.43M | -5.28M | -8.54M |
| CapEx % of Revenue | 3.41% | 3.78% | 3.24% | 3.47% | 1.96% | 3% | 2.08% | 1.92% | 2.83% |
| Acquisitions | -8.27M | -41.78M | -12.24M | 32.98M | 0 | -30M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -58.14M | -70.96M | -324.84M | -23.99M | 49K | 35K | 66K | 81K | -21.53M |
| Cash from Financing | 10.48M | 16.22M | -6.51M | -33.42M | -41.88M | -22.46M | -64.93M | -3.91M | -13.66M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -413K | -4.28M | -24.51M | -45.33M | -41.88M | -24.49M | -63.23M | -836K | -10.49M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -413K | -4.28M | -24.51M | -45.33M | -52.47M | -59.49M | -63.23M | -839K | -10.49M |
| Other Financing | 10.89M | 20.49M | 18M | 11.9M | 0 | 2.03M | -1.69M | -3.08M | -3.17M |
| Net Change in Cash | -14.4M▲ 0% | -20.03M▼ 39.1% | -4.45M▲ 77.8% | 14.02M▲ 414.9% | 37.74M▲ 169.2% | -46.33M▼ 222.7% | 24.35M▲ 152.6% | 28.18M▲ 15.7% | 6.36M▼ 77.4% |
| Free Cash Flow | 24.25M▲ 0% | 40.38M▲ 66.5% | 44.7M▲ 10.7% | 53.14M▲ 18.9% | 66.17M▲ 24.5% | 23.33M▼ 64.7% | -8.93M▼ 138.3% | 66.33M▲ 842.9% | 41.55M▼ 37.4% |
| FCF Margin % | 11.47% | 17.23% | 17.73% | 21.25% | 23.1% | 7.95% | -3.42% | 24.13% | 13.77% |
| FCF Growth % | -16.83% | 66.54% | 10.69% | 18.89% | 24.52% | -64.74% | -138.27% | 842.86% | -37.35% |
| FCF per Share | 0.56 | 0.85 | 0.92 | 1.11 | 1.39 | 0.52 | -0.21 | 1.53 | 0.93 |
| FCF Conversion (FCF/Net Income) | -4.20x | 4.20x | 2.34x | 6.41x | 9.19x | -193.66x | 0.16x | 11.86x | 2.47x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 14.35M | 6.42M | 3.3M | 1.31M | 2.75M | 18.07M | 4M | 921K | 0 |
Radware Ltd. (RDWR) 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) | -2.8% | -2.44% | 3.45% | 5.94% | 2.46% | 2.06% | -0.04% | -6.24% | 1.77% | 5.42% |
| Return on Invested Capital (ROIC) | -3.78% | -2.13% | 1.98% | 3.66% | 1.25% | 4.09% | -0.77% | -7.67% | -1.06% | 2.95% |
| Gross Margin | 81.84% | 81.26% | 82.22% | 82.08% | 81.97% | 81.69% | 81.64% | 80.21% | 80.63% | 80.67% |
| Net Margin | -4.4% | -3.55% | 5.01% | 8.95% | 3.85% | 2.73% | -0.06% | -8.26% | 2.2% | 6.71% |
| Debt / Equity | - | - | - | 0.05x | 0.08x | 0.07x | 0.07x | 0.06x | 0.05x | 0.04x |
| Interest Coverage | -109.91x | -74.96x | 66.58x | 136.43x | 32.63x | 91.13x | -16.13x | -160.81x | -16.47x | - |
| FCF Conversion | -4.46x | -4.20x | 4.20x | 2.34x | 6.41x | 9.19x | -193.66x | 0.16x | 11.86x | 2.47x |
| Revenue Growth | -9.23% | 7.52% | 10.9% | 7.54% | -0.81% | 14.59% | 2.42% | -10.95% | 5.2% | 9.81% |
Radware Ltd. (RDWR) stock FAQ — growth, dividends, profitability & financials explained
Radware Ltd. (RDWR) reported $301.9M in revenue for fiscal year 2025. This represents a 6060% increase from $4.9M in 1998.
Radware Ltd. (RDWR) grew revenue by 9.8% over the past year. This is steady growth.
Yes, Radware Ltd. (RDWR) is profitable, generating $20.3M in net income for fiscal year 2025 (6.7% net margin).
Radware Ltd. (RDWR) has a return on equity (ROE) of 5.4%. This is below average, suggesting room for improvement.
Radware Ltd. (RDWR) generated $42.8M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Radware Ltd. (RDWR) 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