8-K Announcements
6May 5, 2026·SEC
Apr 22, 2026·SEC
Feb 12, 2026·SEC
Seaboard Corporation (SEB) fundamental analysis — strengths, weaknesses & financial health based on data analysis
No significant weaknesses identified
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Seaboard Corporation (SEB) stock price & volume — 10-year historical chart
Seaboard Corporation (SEB) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Seaboard Corporation (SEB) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | May 5, 2026 | $1.24 | $2.4B |
| Q1 2026 | Feb 12, 2026 | $2.64 | $2.4B |
| Q4 2025 | Oct 28, 2025 | $113.71 | $2.5B |
| Q3 2025 | Jul 29, 2025 | $105.22 | $2.5B |
Seaboard Corporation (SEB) competitors in Multi-Industry Holding Companies — business model, growth, and fundamentals comparison
Seaboard Corporation (SEB) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Seaboard Corporation (SEB) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 5.81B | 6.58B | 6.84B | 7.13B | 9.23B | 11.24B | 9.56B | 9.1B | 9.75B | 9.83B |
| Revenue Growth % | 7.99% | 13.32% | 3.9% | 4.18% | 29.51% | 21.82% | -14.95% | -4.83% | 7.1% | 6.56% |
| Cost of Goods Sold | 5.26B | 6.03B | 6.39B | 6.55B | 8.41B | 10.21B | 9.25B | 8.52B | 9.07B | 6.89B |
| COGS % of Revenue | 90.55% | 91.65% | 93.48% | 91.94% | 91.14% | 90.84% | 96.7% | 93.67% | 93.05% | - |
| Gross Profit | 549M▲ 0% | 550M▲ 0.2% | 446M▼ 18.9% | 574M▲ 28.7% | 818M▲ 42.5% | 1.03B▲ 25.9% | 316M▼ 69.3% | 576M▲ 82.3% | 677M▲ 17.5% | 535M▲ 0% |
| Gross Margin % | 9.45% | 8.35% | 6.52% | 8.05% | 8.86% | 9.16% | 3.3% | 6.33% | 6.95% | 5.44% |
| Gross Profit Growth % | 10.46% | 0.18% | -18.91% | 28.7% | 42.51% | 25.92% | -69.32% | 82.28% | 17.53% | - |
| Operating Expenses | 317M | 314M | 336M | 329M | 360M | 373M | 403M | 420M | 450M | 467M |
| OpEx % of Revenue | 5.46% | 4.77% | 4.91% | 4.62% | 3.9% | 3.32% | 4.21% | 4.62% | 4.62% | - |
| Selling, General & Admin | 317M | 322M | 345M | 347M | 372M | 375M | 396M | 423M | 454M | 471M |
| SG&A % of Revenue | 5.46% | 4.89% | 5.04% | 4.87% | 4.03% | 3.34% | 4.14% | 4.65% | 4.66% | - |
| Research & Development | 0 | 77M | 143M | 134M | 191M | 210M | 361M | 113M | 0 | 0 |
| R&D % of Revenue | - | 1.17% | 2.09% | 1.88% | 2.07% | 1.87% | 3.78% | 1.24% | - | - |
| Other Operating Expenses | -8M | -85M | -152M | -152M | -203M | -212M | -354M | -116M | -4M | -1000K |
| Operating Income | 240M▲ 0% | 236M▼ 1.7% | 110M▼ 53.4% | 245M▲ 122.7% | 458M▲ 86.9% | 657M▲ 43.4% | -87M▼ 113.2% | 156M▲ 279.3% | 227M▲ 45.5% | 285M▲ 0% |
| Operating Margin % | 4.13% | 3.58% | 1.61% | 3.44% | 4.96% | 5.84% | -0.91% | 1.71% | 2.33% | 2.9% |
| Operating Income Growth % | 4.35% | -1.67% | -53.39% | 122.73% | 86.94% | 43.45% | -113.24% | 279.31% | 45.51% | - |
| EBITDA | 360M | 371M | 248M | 417M | 636M | 892M | 196M | 467M | 545M | 525M |
| EBITDA Margin % | 6.2% | 5.64% | 3.63% | 5.85% | 6.89% | 7.93% | 2.05% | 5.13% | 5.59% | 5.34% |
| EBITDA Growth % | 8.11% | 3.06% | -33.15% | 68.15% | 52.52% | 40.25% | -78.03% | 138.27% | 16.7% | -1.69% |
| D&A (Non-Cash Add-back) | 120M | 135M | 138M | 172M | 178M | 235M | 283M | 311M | 318M | 240M |
| EBIT | 232M | 228M | 101M | 227M | 446M | 655M | -80M | 153M | 289M | 251M |
| Net Interest Income | 8M | -30M | -6M | 3M | 9M | -8M | 4M | -4M | 4M | -4M |
| Interest Income | 37M | 14M | 30M | 22M | 22M | 32M | 62M | 68M | 74M | 56M |
| Interest Expense | 29M | 44M | 36M | 19M | 13M | 40M | 58M | 72M | 70M | 50M |
| Other Income/Expense | 187M | -225M | 180M | 41M | 178M | -78M | 194M | 90M | 183M | 228M |
| Pretax Income | 427M▲ 0% | 11M▼ 97.4% | 290M▲ 2536.4% | 286M▼ 1.4% | 636M▲ 122.4% | 579M▼ 9.0% | 107M▼ 81.5% | 246M▲ 129.9% | 410M▲ 66.7% | 513M▲ 0% |
| Pretax Margin % | 7.35% | 0.17% | 4.24% | 4.01% | 6.89% | 5.15% | 1.12% | 2.7% | 4.21% | 5.22% |
| Income Tax | 181M | 1M | 3M | 3M | 65M | -3M | -120M | 156M | -91M | -122M |
| Effective Tax Rate % | 42.39% | 9.09% | 1.03% | 1.05% | 10.22% | -0.52% | -112.15% | 63.41% | -22.2% | -23.78% |
| Net Income | 247M▲ 0% | -17M▼ 106.9% | 287M▲ 1788.2% | 283M▼ 1.4% | 570M▲ 101.4% | 580M▲ 1.8% | 226M▼ 61.0% | 88M▼ 61.1% | 496M▲ 463.6% | 583M▲ 0% |
| Net Margin % | 4.25% | -0.26% | 4.2% | 3.97% | 6.18% | 5.16% | 2.36% | 0.97% | 5.09% | 5.93% |
| Net Income Growth % | -20.83% | -106.88% | 1788.24% | -1.39% | 101.41% | 1.75% | -61.03% | -61.06% | 463.64% | 494.9% |
| Net Income (Continuing) | 246M | -17M | 287M | 283M | 571M | 582M | 227M | 90M | 501M | 588M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 11M | 11M | 10M | 11M | 18M | 18M | 18M | 20M | 23M | 24M |
| EPS (Diluted) | 211.01▲ 0% | -14.52▼ 106.9% | 246.19▲ 1795.5% | 243.65▼ 1.0% | 491.05▲ 101.5% | 499.66▲ 1.8% | 202.21▼ 59.5% | 90.62▼ 55.2% | 516.11▲ 469.5% | 608.69▲ 0% |
| EPS Growth % | -20.82% | -106.88% | 1795.52% | -1.03% | 101.54% | 1.75% | -59.53% | -55.19% | 469.53% | 501.86% |
| EPS (Basic) | 211.01 | -14.52 | 246.19 | 243.65 | 491.05 | 499.66 | 202.21 | 90.62 | 516.11 | - |
| Diluted Shares Outstanding | 1.17M | 1.17M | 1.17M | 1.16M | 1.16M | 1.16M | 1.12M | 971.05K | 964.11K | 957.79K |
| Basic Shares Outstanding | 1.17M | 1.17M | 1.17M | 1.16M | 1.16M | 1.16M | 1.12M | 971.05K | 964.11K | 957.79K |
| Dividend Payout Ratio | 2.83% | - | 3.48% | 3.53% | 1.75% | 1.72% | 4.42% | 132.95% | 1.81% | - |
Seaboard Corporation (SEB) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 3.13B | 3.03B | 3.41B | 3.35B | 4.05B | 4.02B | 3.36B | 3.52B | 3.63B | 3.76B |
| Cash & Short-Term Investments | 1.69B | 1.53B | 1.56B | 1.54B | 1.49B | 1.28B | 1.03B | 1.17B | 1.23B | 1.16B |
| Cash Only | 116M | 194M | 125M | 76M | 75M | 199M | 56M | 98M | 178M | 111M |
| Short-Term Investments | 1.58B | 1.34B | 1.43B | 1.47B | 1.42B | 1.09B | 973M | 1.07B | 1.05B | 1.05B |
| Accounts Receivable | 482M | 551M | 646M | 532M | 762M | 923M | 749M | 791M | 756M | 748M |
| Days Sales Outstanding | 30.29 | 30.55 | 34.47 | 27.25 | 30.14 | 29.96 | 28.59 | 31.73 | 28.31 | 29.19 |
| Inventory | 780M | 815M | 1.09B | 1.18B | 1.66B | 1.67B | 1.46B | 1.41B | 1.51B | 1.72B |
| Days Inventory Outstanding | 54.13 | 49.31 | 61.99 | 65.62 | 72.17 | 59.68 | 57.71 | 60.29 | 60.89 | 81.35 |
| Other Current Assets | 80M | 76M | 75M | 59M | 131M | 139M | 123M | 146M | 131M | 133M |
| Total Non-Current Assets | 2.03B | 2.28B | 3.15B | 3.23B | 3.46B | 3.88B | 4.2B | 4.15B | 4.62B | 4.67B |
| Property, Plant & Equipment | 1.08B | 1.16B | 1.88B | 1.97B | 2.39B | 2.69B | 2.8B | 2.94B | 3.18B | 3.22B |
| Fixed Asset Turnover | 5.39x | 5.68x | 3.64x | 3.61x | 3.86x | 4.18x | 3.41x | 3.09x | 3.06x | 3.13x |
| Goodwill | 22M | 167M | 164M | 167M | 163M | 154M | 160M | 164M | 168M | 168M |
| Intangible Assets | 2M | 69M | 58M | 54M | 45M | 31M | 26M | 19M | 0 | 0 |
| Long-Term Investments | 851M | 804M | 741M | 698M | 651M | 753M | 731M | 738M | 795M | 3.32B |
| Other Non-Current Assets | 83M | 80M | 95M | 154M | 209M | 12M | 283M | 215M | 326M | 1.09B |
| Total Assets | 5.16B▲ 0% | 5.31B▲ 2.8% | 6.56B▲ 23.7% | 6.58B▲ 0.2% | 7.5B▲ 14.0% | 7.9B▲ 5.3% | 7.57B▼ 4.3% | 7.67B▲ 1.3% | 8.25B▲ 7.6% | 8.43B▲ 0% |
| Asset Turnover | 1.13x | 1.24x | 1.04x | 1.08x | 1.23x | 1.42x | 1.26x | 1.19x | 1.18x | 1.21x |
| Asset Growth % | 8.54% | 2.83% | 23.69% | 0.23% | 14.04% | 5.32% | -4.25% | 1.31% | 7.58% | 25.7% |
| Total Current Liabilities | 818M | 784M | 1.19B | 1.08B | 1.55B | 1.53B | 1.33B | 1.41B | 1.51B | 1.58B |
| Accounts Payable | 256M | 238M | 368M | 276M | 404M | 429M | 399M | 418M | 397M | 0 |
| Days Payables Outstanding | 17.76 | 14.4 | 21.01 | 15.38 | 17.53 | 15.33 | 15.75 | 17.9 | 15.98 | 13.67 |
| Short-Term Debt | 215M | 187M | 417M | 398M | 516M | 457M | 255M | 314M | 458M | 114M |
| Deferred Revenue (Current) | 81M | 70M | 80M | 89M | 108M | 70M | 66M | 83M | 77M | 321M |
| Other Current Liabilities | 132M | 166M | 193M | 203M | 293M | 356M | 441M | 429M | 387M | 1.37B |
| Current Ratio | 3.82x | 3.86x | 2.87x | 3.12x | 2.61x | 2.63x | 2.52x | 2.50x | 2.40x | 2.40x |
| Quick Ratio | 2.87x | 2.82x | 1.96x | 2.02x | 1.54x | 1.53x | 1.42x | 1.50x | 1.40x | 1.40x |
| Cash Conversion Cycle | 66.65 | 65.46 | 75.46 | 77.5 | 84.77 | 74.32 | 70.55 | 74.12 | 73.23 | 96.87 |
| Total Non-Current Liabilities | 935M | 1.19B | 1.77B | 1.68B | 1.52B | 1.36B | 1.6B | 1.51B | 1.5B | 1.49B |
| Long-Term Debt | 482M | 739M | 730M | 707M | 708M | 702M | 997M | 987M | 977M | 260M |
| Capital Lease Obligations | -239M | 0 | 419M | 396M | 360M | 318M | 304M | 344M | 275M | 816M |
| Deferred Tax Liabilities | 112M | 127M | 308M | 283M | 99M | 244M | 32M | 32M | 31M | 140M |
| Other Non-Current Liabilities | 102M | 328M | 317M | 289M | 350M | 339M | 264M | 146M | 218M | 1.86B |
| Total Liabilities | 1.75B | 1.98B | 2.96B | 2.75B | 3.07B | 2.89B | 2.93B | 2.92B | 3.01B | 3.07B |
| Total Debt | 697M | 926M | 1.57B | 1.5B | 1.75B | 1.63B | 1.67B | 1.81B | 1.82B | 374M |
| Net Debt | 581M | 732M | 1.44B | 1.43B | 1.68B | 1.43B | 1.62B | 1.71B | 1.65B | 263M |
| Debt / Equity | 0.20x | 0.28x | 0.43x | 0.39x | 0.40x | 0.33x | 0.36x | 0.38x | 0.35x | 0.35x |
| Debt / EBITDA | 1.94x | 2.50x | 6.31x | 3.60x | 2.76x | 1.83x | 8.54x | 3.87x | 3.34x | 0.71x |
| Net Debt / EBITDA | 1.61x | 1.97x | 5.81x | 3.42x | 2.64x | 1.61x | 8.25x | 3.66x | 3.02x | 3.02x |
| Interest Coverage | 8.00x | 5.18x | 2.81x | 11.95x | 34.31x | 16.38x | -1.38x | 2.13x | 4.13x | 5.02x |
| Total Equity | 3.41B▲ 0% | 3.33B▼ 2.3% | 3.6B▲ 8.2% | 3.83B▲ 6.3% | 4.43B▲ 15.8% | 5.01B▲ 13.1% | 4.63B▼ 7.6% | 4.75B▲ 2.5% | 5.24B▲ 10.2% | 5.36B▲ 0% |
| Equity Growth % | 7.34% | -2.32% | 8.17% | 6.3% | 15.83% | 13.08% | -7.58% | 2.48% | 10.23% | 34.6% |
| Book Value per Share | 2911.45 | 2844.08 | 3088.98 | 3295.66 | 3819.85 | 4319.51 | 4146.25 | 4890.56 | 5429.86 | 5596.19 |
| Total Shareholders' Equity | 3.4B | 3.32B | 3.59B | 3.82B | 4.42B | 5B | 4.62B | 4.73B | 5.21B | 5.34B |
| Common Stock | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | 3.75B | 3.73B | 4.03B | 4.29B | 4.85B | 5.42B | 5.03B | 5.1B | 5.55B | 5.67B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -354M | -410M | -440M | -471M | -432M | -422M | -410M | -376M | -341M | -334M |
| Minority Interest | 11M | 11M | 10M | 11M | 18M | 18M | 18M | 20M | 23M | 24M |
Seaboard Corporation (SEB) 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 245M | 238M | 171M | 291M | 92M | 676M | 710M | 519M | 568M | 568M |
| Operating CF Margin % | 4.22% | 3.62% | 2.5% | 4.08% | 1% | 6.01% | 7.43% | 5.7% | 5.83% | - |
| Operating CF Growth % | -42.62% | -2.86% | -28.15% | 70.18% | -68.38% | 634.78% | 5.03% | -26.9% | 9.44% | 1107.1% |
| Net Income | 246M | -17M | 287M | 283M | 571M | 582M | 227M | 90M | 496M | 583M |
| Depreciation & Amortization | 118M | 134M | 138M | 172M | 178M | 235M | 283M | 311M | 318M | 323M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 151M | -6M | -53M | 11M | -12M | -112M | -154M | 128M | -76M | -69M |
| Other Non-Cash Items | -9M | 5M | -178M | -68M | -53M | 166M | -66M | 2M | -70M | -353M |
| Working Capital Changes | -115M | -97M | -23M | -107M | -592M | -195M | 420M | -12M | -100M | 44M |
| Change in Receivables | -12M | -58M | -84M | 104M | -228M | -188M | 176M | -46M | 26M | 25M |
| Change in Inventory | -21M | -34M | -158M | -99M | -462M | -20M | 200M | 61M | -93M | -228M |
| Change in Payables | 0 | 0 | 114M | -99M | 117M | 26M | -32M | -5M | -42M | -21M |
| Cash from Investing | -266M | -349M | -253M | -262M | -302M | -437M | -273M | -484M | -543M | -575M |
| Capital Expenditures | -173M | -162M | -349M | -259M | -460M | -474M | -506M | -511M | -562M | -549M |
| CapEx % of Revenue | 2.98% | 2.46% | 5.1% | 3.63% | 4.98% | 4.22% | 5.29% | 5.62% | 5.77% | - |
| Acquisitions | -141M | -290M | -4M | -35M | -8M | -28M | -11M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 162M | 10M | 6M | -20M | 67M | 17M | 33M | 38M | 38M | 45M |
| Cash from Financing | 58M | 190M | 11M | -82M | 213M | -116M | -581M | 12M | 44M | 56M |
| Debt Issued (Net) | 66M | 205M | 42M | -50M | 223M | -104M | 47M | 1M | 93M | 29M |
| Equity Issued (Net) | 0 | -5M | -17M | -13M | 0 | 0 | -600M | -8M | -39M | -39M |
| Dividends Paid | -7M | -7M | -10M | -10M | -10M | -10M | -10M | -9M | -9M | -41M |
| Share Repurchases | 0 | -5M | -17M | -13M | 0 | 0 | -600M | -8M | -39M | -39M |
| Other Financing | -1M | -3M | -4M | -9M | 0 | -2M | -18M | 28M | -1M | 107M |
| Net Change in Cash | 39M▲ 0% | 78M▲ 100.0% | -69M▼ 188.5% | -49M▲ 29.0% | -1M▲ 98.0% | 124M▲ 12500.0% | -143M▼ 215.3% | 42M▲ 129.4% | 80M▲ 90.5% | 24M▲ 0% |
| Free Cash Flow | 72M▲ 0% | 76M▲ 5.6% | -178M▼ 334.2% | 32M▲ 118.0% | -368M▼ 1250.0% | 202M▲ 154.9% | 204M▲ 1.0% | 8M▼ 96.1% | 6M▼ 25.0% | -15M▲ 0% |
| FCF Margin % | 1.24% | 1.15% | -2.6% | 0.45% | -3.99% | 1.8% | 2.13% | 0.09% | 0.06% | -0.15% |
| FCF Growth % | -73.23% | 5.56% | -334.21% | 117.98% | -1250% | 154.89% | 0.99% | -96.08% | -25% | 58.33% |
| FCF per Share | 61.51 | 64.93 | -152.69 | 27.55 | -317.03 | 174.02 | 182.53 | 8.24 | 6.22 | 6.22 |
| FCF Conversion (FCF/Net Income) | 0.99x | -14.00x | 0.60x | 1.03x | 0.16x | 1.17x | 3.14x | 5.90x | 1.15x | -0.03x |
| Interest Paid | 30M | 43M | 36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 32M | 35M | 31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Seaboard Corporation (SEB) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 7.5% | -0.5% | 8.28% | 7.62% | 13.8% | 12.28% | 4.68% | 1.88% | 9.94% | 11.42% |
| Return on Invested Capital (ROIC) | 4.66% | 4.4% | 1.81% | 3.57% | 6.04% | 7.85% | -1.03% | 1.84% | 2.55% | 2.55% |
| Gross Margin | 9.45% | 8.35% | 6.52% | 8.05% | 8.86% | 9.16% | 3.3% | 6.33% | 6.95% | 5.44% |
| Net Margin | 4.25% | -0.26% | 4.2% | 3.97% | 6.18% | 5.16% | 2.36% | 0.97% | 5.09% | 5.93% |
| Debt / Equity | 0.20x | 0.28x | 0.43x | 0.39x | 0.40x | 0.33x | 0.36x | 0.38x | 0.35x | 0.35x |
| Interest Coverage | 8.00x | 5.18x | 2.81x | 11.95x | 34.31x | 16.38x | -1.38x | 2.13x | 4.13x | 5.02x |
| FCF Conversion | 0.99x | -14.00x | 0.60x | 1.03x | 0.16x | 1.17x | 3.14x | 5.90x | 1.15x | -0.03x |
| Revenue Growth | 7.99% | 13.32% | 3.9% | 4.18% | 29.51% | 21.82% | -14.95% | -4.83% | 7.1% | 6.56% |
Seaboard Corporation (SEB) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 5, 2026·SEC
Apr 22, 2026·SEC
Feb 12, 2026·SEC
Seaboard Corporation (SEB) stock FAQ — growth, dividends, profitability & financials explained
Seaboard Corporation (SEB) reported $9.83B in revenue for fiscal year 2025. This represents a 571% increase from $1.46B in 1996.
Seaboard Corporation (SEB) grew revenue by 7.1% over the past year. This is steady growth.
Yes, Seaboard Corporation (SEB) is profitable, generating $583.0M in net income for fiscal year 2025 (5.1% net margin).
Yes, Seaboard Corporation (SEB) pays a dividend with a yield of 0.19%. This makes it attractive for income-focused investors.
Seaboard Corporation (SEB) has a return on equity (ROE) of 9.9%. This is below average, suggesting room for improvement.
Seaboard Corporation (SEB) had negative free cash flow of $15.0M in fiscal year 2025, likely due to heavy capital investments.
Seaboard Corporation (SEB) 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