8-K Announcements
6Mar 11, 2026·SEC
Mar 11, 2026·SEC
Mar 11, 2026·SEC
Sonida Senior Living, Inc. (SNDA) 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.
Sonida Senior Living, Inc. (SNDA) stock price & volume — 10-year historical chart
Sonida Senior Living, Inc. (SNDA) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Sonida Senior Living, Inc. (SNDA) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 11, 2026 | $1.29vs $1.17-10.3% | $98Mvs $89M+9.9% |
| Q4 2025 | Nov 10, 2025 | $1.56vs $0.75-108.0% | $98M |
| Q3 2025 | Aug 11, 2025 | $0.16vs $0.78+79.5% | $94M |
| Q2 2025 | May 12, 2025 | $0.77vs $0.95+18.9% | $92M |
Sonida Senior Living, Inc. (SNDA) competitors in Post-acute and senior care — business model, growth, and fundamentals comparison
Sonida Senior Living, Inc. (SNDA) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Sonida Senior Living, Inc. (SNDA) 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 | 467M | 460.02M | 447.1M | 383.86M | 234.72M | 238.43M | 255.32M | 304.33M | 381.14M |
| Revenue Growth % | 4.37% | -1.49% | -2.81% | -14.14% | -38.85% | 1.58% | 7.08% | 19.19% | 25.24% |
| Cost of Goods Sold | 290.66M | 294.66M | 310.55M | 279.57M | 40.9M | 27.37M | 21.1M | 33.1M | 411.51M |
| COGS % of Revenue | 62.24% | 64.05% | 69.46% | 72.83% | 17.43% | 11.48% | 8.26% | 10.88% | 107.97% |
| Gross Profit | 176.34M▲ 0% | 165.36M▼ 6.2% | 136.55M▼ 17.4% | 104.29M▼ 23.6% | 193.82M▲ 85.8% | 211.06M▲ 8.9% | 234.22M▲ 11.0% | 271.23M▲ 15.8% | -30.37M▼ 111.2% |
| Gross Margin % | 37.76% | 35.95% | 30.54% | 27.17% | 82.57% | 88.52% | 91.74% | 89.12% | -7.97% |
| Gross Profit Growth % | 1.61% | -6.23% | -17.42% | -23.62% | 85.84% | 8.9% | 10.97% | 15.8% | -111.2% |
| Operating Expenses | 155.63M | 157.75M | 151.24M | 104.29M | 227.47M | 240.37M | 249.41M | 286.06M | 27.84M |
| OpEx % of Revenue | 33.33% | 34.29% | 33.83% | 27.17% | 96.91% | 100.81% | 97.68% | 94% | 7.3% |
| Selling, General & Admin | 87.69M | 91.94M | 87.05M | 57.74M | 32.33M | 30.29M | 32.2M | 40M | 39.85M |
| SG&A % of Revenue | 18.78% | 19.99% | 19.47% | 15.04% | 13.77% | 12.7% | 12.61% | 13.14% | 10.46% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | 0% | 0% | - | - | - | - | - | - | - |
| Other Operating Expenses | 7K | 3K | 64.19M | 46.55M | 195.14M | 210.08M | 217.21M | 246.07M | -12.02M |
| Operating Income | 7.84M▲ 0% | 7.6M▼ 3.0% | -14.69M▼ 293.2% | 0▲ 100.0% | -33.65M▲ 0% | -29.31M▲ 12.9% | -15.19M▲ 48.2% | -14.83M▲ 2.3% | -58.2M▼ 292.4% |
| Operating Margin % | 1.68% | 1.65% | -3.29% | - | -14.34% | -12.29% | -5.95% | -4.87% | -15.27% |
| Operating Income Growth % | -45.5% | -3.05% | -293.2% | 100% | - | 12.91% | 48.18% | 2.32% | -292.4% |
| EBITDA | 467M | 460.02M | 49.5M | -190.11M | 4.22M | 9.14M | 24.7M | 29.22M | -1.44M |
| EBITDA Margin % | 100% | 100% | 11.07% | -49.53% | 1.8% | 3.83% | 9.67% | 9.6% | -0.38% |
| EBITDA Growth % | 4.37% | -1.49% | -89.24% | -484.06% | 102.22% | 116.66% | 170.23% | 18.28% | -104.92% |
| D&A (Non-Cash Add-back) | 459.15M | 452.42M | 64.19M | 60.3M | 37.87M | 38.45M | 39.89M | 44.05M | 56.77M |
| EBIT | 7.8M | -4.82M | 14.22M | -250.41M | 163.42M | -21.29M | 15.26M | 33.95M | -33.53M |
| Net Interest Income | -49.4M | -50.38M | -49.58M | -44.37M | -37.23M | -32.79M | -35.51M | -35.31M | -36.53M |
| Interest Income | 73K | 165K | 221K | 193K | 6K | 235K | 608K | 1.68M | 2.1M |
| Interest Expense | 49.47M | 50.54M | 49.8M | 44.56M | 37.23M | 33.02M | 36.12M | 36.99M | 38.63M |
| Other Income/Expense | -49.51M | -62.97M | -20.89M | -294.98M | 159.84M | -25.01M | -5.67M | 11.79M | -13.96M |
| Pretax Income | -41.67M▲ 0% | -55.37M▼ 32.9% | -35.58M▲ 35.7% | -294.98M▼ 729.0% | 126.19M▲ 142.8% | -54.31M▼ 143.0% | -20.85M▲ 61.6% | -3.04M▲ 85.4% | -72.16M▼ 2273.0% |
| Pretax Margin % | -8.92% | -12.04% | -7.96% | -76.84% | 53.76% | -22.78% | -8.17% | -1% | -18.93% |
| Income Tax | 2.5M | -1.77M | 448K | 389K | 583K | 86K | 253K | 239K | 330K |
| Effective Tax Rate % | -5.99% | 3.2% | -1.26% | -0.13% | 0.46% | -0.16% | -1.21% | -7.86% | -0.46% |
| Net Income | -44.17M▲ 0% | -53.6M▼ 21.3% | -36.03M▲ 32.8% | -295.37M▼ 719.8% | 125.61M▲ 142.5% | -54.4M▼ 143.3% | -21.11M▲ 61.2% | -2.06M▲ 90.2% | -76.42M▼ 3611.3% |
| Net Margin % | -9.46% | -11.65% | -8.06% | -76.95% | 53.51% | -22.82% | -8.27% | -0.68% | -20.05% |
| Net Income Growth % | -57.65% | -21.35% | 32.77% | -719.78% | 142.53% | -143.31% | 61.2% | 90.24% | -3611.32% |
| Net Income (Continuing) | -44.17M | -53.6M | -36.03M | -295.37M | 125.61M | -54.4M | -21.11M | -3.28M | -72.49M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 978.82M | 978.19M | 0 | 0 | 0 | 0 | 0 | 6.58M | 5.02M |
| EPS (Diluted) | -22.49▲ 0% | -26.97▼ 19.9% | -16.72▲ 38.0% | -134.87▼ 706.6% | 37.92▲ 128.1% | -9.27▼ 124.4% | -3.85▲ 58.5% | -0.54▲ 86.0% | -4.22▼ 681.5% |
| EPS Growth % | -54.68% | -19.92% | 38.01% | -706.64% | 128.12% | -124.45% | 58.47% | 85.97% | -681.48% |
| EPS (Basic) | -22.50 | -26.97 | -16.72 | -134.87 | 38.24 | -9.27 | -3.85 | -0.54 | -4.22 |
| Diluted Shares Outstanding | 1.96M | 1.99M | 2.16M | 2.19M | 2.77M | 6.36M | 6.79M | 14.11M | 18.09M |
| Basic Shares Outstanding | 1.96M | 1.99M | 2.16M | 2.19M | 2.75M | 6.36M | 6.79M | 14.11M | 18.09M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Sonida Senior Living, Inc. (SNDA) 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 | 64.05M | 73.46M | 63.21M | 43.43M | 106.19M | 43.57M | 32.34M | 64.09M | 77.88M |
| Cash & Short-Term Investments | 17.65M | 31.31M | 23.98M | 17.89M | 78.69M | 16.91M | 4.08M | 16.99M | 11.01M |
| Cash Only | 17.65M | 31.31M | 23.98M | 17.89M | 78.69M | 16.91M | 4.08M | 16.99M | 11.01M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8K |
| Accounts Receivable | 12.31M | 10.58M | 8.14M | 5.82M | 3.98M | 6.11M | 8.02M | 18.96M | 18.61M |
| Days Sales Outstanding | 9.62 | 8.4 | 6.65 | 5.53 | 6.19 | 9.36 | 11.46 | 22.75 | 17.82 |
| Inventory | 13.38M | 13.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 16.8 | 16.12 | - | - | - | - | - | - | - |
| Other Current Assets | 27.76M | 28.74M | 26.09M | 12.7M | 14.19M | 16.44M | 20.25M | 28.13M | 48.26M |
| Total Non-Current Assets | 1.12B | 1.08B | 1.2B | 659.4M | 622.37M | 617.7M | 589.12M | 777.83M | 766.97M |
| Property, Plant & Equipment | 1.1B | 1.06B | 1.19B | 655.47M | 621.2M | 615.75M | 588.18M | 739.88M | 736.19M |
| Fixed Asset Turnover | 0.42x | 0.43x | 0.37x | 0.59x | 0.38x | 0.39x | 0.43x | 0.41x | 0.52x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 200K | 700K | 800K | 800K | 0 | 0 | 622K | 24.53M | 19.74M |
| Long-Term Investments | -1.18B | -700K | 0 | 0 | 0 | 0 | 0 | 10.94M | 8.79M |
| Other Non-Current Assets | 18.64M | 16.48M | 10.75M | 3.14M | 1.17M | 1.95M | 314K | 2.48M | 2.25M |
| Total Assets | 1.18B▲ 0% | 1.15B▼ 2.8% | 1.27B▲ 10.3% | 702.83M▼ 44.6% | 728.55M▲ 3.7% | 661.27M▼ 9.2% | 621.46M▼ 6.0% | 841.92M▲ 35.5% | 844.85M▲ 0.3% |
| Asset Turnover | 0.39x | 0.40x | 0.35x | 0.55x | 0.32x | 0.36x | 0.41x | 0.36x | 0.45x |
| Asset Growth % | 3.22% | -2.83% | 10.32% | -44.56% | 3.66% | -9.24% | -6.02% | 35.47% | 0.35% |
| Total Current Liabilities | 87M | 85.03M | 129.03M | 373.12M | 120.48M | 94.32M | 100.86M | 75.61M | 105.13M |
| Accounts Payable | 7.8M | 9.1M | 10.38M | 14.97M | 9.17M | 7.27M | 11.38M | 9.03M | 4.71M |
| Days Payables Outstanding | 9.8 | 11.27 | 12.2 | 19.54 | 81.81 | 96.97 | 196.78 | 99.6 | 4.17 |
| Short-Term Debt | 22.83M | 17.45M | 15.82M | 304.16M | 69.77M | 46.03M | 42.32M | 15.49M | 7.29M |
| Deferred Revenue (Current) | 15.23M | 16.19M | 0 | 0 | 3.16M | 0 | 4.04M | 5.36M | 7.28M |
| Other Current Liabilities | -3.42M | -3.62M | 8.87M | 5.05M | 480K | 4.07M | 519K | 470K | 90.57M |
| Current Ratio | 0.74x | 0.86x | 0.49x | 0.12x | 0.88x | 0.46x | 0.32x | 0.85x | 0.74x |
| Quick Ratio | 0.58x | 0.71x | 0.49x | 0.12x | 0.88x | 0.46x | 0.32x | 0.85x | 0.74x |
| Cash Conversion Cycle | 16.62 | 13.25 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1.02B | 1.03B | 1.12B | 608.98M | 613.63M | 625.12M | 587.15M | 636.7M | 683.46M |
| Long-Term Debt | 938.21M | 959.41M | 905.64M | 604.73M | 613.34M | 625M | 587.1M | 635.9M | 682.45M |
| Capital Lease Obligations | 48.8M | 45.65M | 218.66M | 533K | 288K | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 1.94M | 91.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 16.25M | 15.64M | 0 | 3.71M | 0 | 113K | 49K | 793K | 1.01M |
| Total Liabilities | 1.1B | 1.11B | 1.25B | 982.1M | 734.11M | 719.43M | 688.01M | 712.31M | 788.59M |
| Total Debt | 1.01B | 1.02B | 1.19B | 909.85M | 683.68M | 671.03M | 629.42M | 651.39M | 689.74M |
| Net Debt | 992.2M | 991.2M | 1.16B | 891.96M | 604.99M | 654.12M | 625.34M | 634.4M | 678.73M |
| Debt / Equity | 0.95x | 1.01x | 82.61x | - | - | - | - | 5.03x | 12.26x |
| Debt / EBITDA | 2.16x | 2.22x | 24.00x | - | 162.05x | 73.41x | 25.48x | 22.29x | - |
| Net Debt / EBITDA | 2.12x | 2.15x | 23.51x | - | 143.40x | 71.56x | 25.32x | 21.71x | - |
| Interest Coverage | 0.16x | 0.15x | -0.29x | - | -0.90x | -0.89x | -0.42x | -0.40x | -1.51x |
| Total Equity | 1.06B▲ 0% | 1.01B▼ 4.3% | 14.38M▼ 98.6% | -279.26M▼ 2042.2% | -5.56M▲ 98.0% | -58.16M▼ 946.1% | -66.55M▼ 14.4% | 129.61M▲ 294.8% | 56.26M▼ 56.6% |
| Equity Growth % | 5% | -4.32% | -98.58% | -2042.17% | 98.01% | -946.12% | -14.42% | 294.76% | -56.6% |
| Book Value per Share | 539.46 | 509.92 | 6.67 | -127.51 | -2.01 | -9.15 | -9.81 | 9.19 | 3.11 |
| Total Shareholders' Equity | 80.43M | 35.27M | 14.38M | -279.26M | -5.56M | -58.16M | -66.55M | 123.03M | 51.24M |
| Common Stock | 310K | 318K | 319K | 21K | 66K | 67K | 82K | 190K | 188K |
| Retained Earnings | -95.91M | -149.5M | -172.9M | -468.26M | -342.66M | -397.06M | -418.17M | -420.22M | -491M |
| Treasury Stock | -3.43M | -3.43M | -3.43M | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 978.82M | 978.19M | 0 | 0 | 0 | 0 | 0 | 6.58M | 5.02M |
Sonida Senior Living, Inc. (SNDA) 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 | 55.59M | 36.87M | 5.23M | -6.79M | -28.8M | -2.58M | 10.68M | -1.78M | 24.36M |
| Operating CF Margin % | 11.9% | 8.01% | 1.17% | -1.77% | -12.27% | -1.08% | 4.18% | -0.59% | 6.39% |
| Operating CF Growth % | 6.34% | -33.68% | -85.82% | -229.91% | -323.89% | 91.05% | 514.39% | -116.68% | 1467.23% |
| Net Income | -44.17M | -53.6M | -36.03M | -295.37M | 125.61M | -54.4M | -21.11M | -3.28M | -72.49M |
| Depreciation & Amortization | 66.2M | 62.82M | 64.19M | 60.3M | 37.87M | 38.45M | 39.89M | 44.05M | 56.77M |
| Stock-Based Compensation | 7.68M | 8.43M | 2.51M | 1.72M | 2.81M | 4.33M | 2.75M | 4.37M | 5.05M |
| Deferred Taxes | 1.94M | -2.25M | 157K | 76K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 20.15M | 18.05M | -27.47M | 215.91M | -186.54M | 5.83M | -24.63M | -39.7M | 20.22M |
| Working Capital Changes | 3.79M | 3.4M | 1.87M | 10.56M | -8.54M | 3.22M | 13.78M | -7.22M | 14.82M |
| Change in Receivables | -8.16M | -3.17M | -1.33M | 1.29M | 585K | -2.35M | -3.25M | -13.54M | -2.98M |
| Change in Inventory | 11.08M | 4.79M | 3.38M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 2.75M | 1.29M | -715K | 6.12M | -2.65M | 0 | 0 | 0 | 11.09M |
| Cash from Investing | -124.94M | -21.91M | 47.78M | 8.51M | -10.44M | -36.9M | -16.56M | -208.92M | -70.69M |
| Capital Expenditures | -39.96M | -21.96M | -20.31M | -15.63M | -10.44M | -24.56M | -17.94M | -25.17M | -33.28M |
| CapEx % of Revenue | 8.56% | 4.77% | 4.54% | 4.07% | 4.45% | 10.3% | 7.03% | 8.27% | 8.73% |
| Acquisitions | -85M | 57K | 68.08M | 0 | 0 | -12.34M | 0 | -184.38M | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 19K | 57K | 0 | 24.15M | 0 | 0 | 1.38M | 631K | -37.4M |
| Cash from Financing | 53.05M | -1.67M | -60.26M | -15.92M | 99.42M | -22.65M | -7.11M | 232.04M | 37.51M |
| Debt Issued (Net) | 54.23M | 1.6M | -59.09M | -15.87M | -41.89M | -14.23M | -13.8M | 44.01M | 43.55M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 1000K | 0 | 1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -2.99M | 0 | -2.82M | -5.64M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.18M | -3.26M | -1.17M | -45K | -13.48M | -5.44M | -3.31M | 309K | -403K |
| Net Change in Cash | -16.38M▲ 0% | 13.3M▲ 181.2% | -7.26M▼ 154.6% | -14.2M▼ 95.6% | 60.18M▲ 523.9% | -62.13M▼ 203.3% | -12.99M▲ 79.1% | 21.34M▲ 264.2% | -8.81M▼ 141.3% |
| Free Cash Flow | 15.63M▲ 0% | 14.9M▼ 4.7% | -15.08M▼ 201.2% | -22.43M▼ 48.7% | -39.24M▼ 75.0% | -27.14M▲ 30.8% | -7.25M▲ 73.3% | -26.95M▼ 271.5% | -8.92M▲ 66.9% |
| FCF Margin % | 3.35% | 3.24% | -3.37% | -5.84% | -16.72% | -11.38% | -2.84% | -8.86% | -2.34% |
| FCF Growth % | 254.92% | -4.67% | -201.15% | -48.75% | -74.96% | 30.83% | 73.27% | -271.5% | 66.9% |
| FCF per Share | 7.96 | 7.50 | -7.00 | -10.24 | -14.15 | -4.27 | -1.07 | -1.91 | -0.49 |
| FCF Conversion (FCF/Net Income) | -1.26x | -0.69x | -0.15x | 0.02x | -0.23x | 0.05x | -0.51x | 0.87x | -0.32x |
| Interest Paid | 47.02M | 49.23M | 47.61M | 33.03M | 31.13M | 29.63M | 28.25M | 33.36M | 0 |
| Taxes Paid | 543K | 555K | 505K | 513K | 329K | 725K | 46K | 220K | 0 |
Sonida Senior Living, Inc. (SNDA) 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) | -4.9% | -4.27% | -5.17% | -7.01% | - | - | - | - | -6.53% | -82.23% |
| Return on Invested Capital (ROIC) | 0.77% | 0.3% | 0.28% | -0.69% | - | -4.16% | -3.68% | -1.97% | -1.68% | -5.82% |
| Gross Margin | 38.79% | 37.76% | 35.95% | 30.54% | 27.17% | 82.57% | 88.52% | 91.74% | 89.12% | -7.97% |
| Net Margin | -6.26% | -9.46% | -11.65% | -8.06% | -76.95% | 53.51% | -22.82% | -8.27% | -0.68% | -20.05% |
| Debt / Equity | 0.93x | 0.95x | 1.01x | 82.61x | - | - | - | - | 5.03x | 12.26x |
| Interest Coverage | 0.34x | 0.16x | 0.15x | -0.29x | - | -0.90x | -0.89x | -0.42x | -0.40x | -1.51x |
| FCF Conversion | -1.87x | -1.26x | -0.69x | -0.15x | 0.02x | -0.23x | 0.05x | -0.51x | 0.87x | -0.32x |
| Revenue Growth | 8.56% | 4.37% | -1.49% | -2.81% | -14.14% | -38.85% | 1.58% | 7.08% | 19.19% | 25.24% |
Sonida Senior Living, Inc. (SNDA) SEC filings — annual & quarterly reports (10-K, 10-Q)
Mar 11, 2026·SEC
Mar 11, 2026·SEC
Mar 11, 2026·SEC
Sonida Senior Living, Inc. (SNDA) stock FAQ — growth, dividends, profitability & financials explained
Sonida Senior Living, Inc. (SNDA) reported $381.1M in revenue for fiscal year 2025. This represents a 1142% increase from $30.7M in 1997.
Sonida Senior Living, Inc. (SNDA) grew revenue by 25.2% over the past year. This is strong growth.
Sonida Senior Living, Inc. (SNDA) reported a net loss of $71.1M for fiscal year 2025.
Yes, Sonida Senior Living, Inc. (SNDA) pays a dividend with a yield of 0.84%. This makes it attractive for income-focused investors.
Sonida Senior Living, Inc. (SNDA) has a return on equity (ROE) of -82.2%. Negative ROE indicates the company is unprofitable.
Sonida Senior Living, Inc. (SNDA) had negative free cash flow of $8.9M in fiscal year 2025, likely due to heavy capital investments.
Sonida Senior Living, Inc. (SNDA) 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