8-K Announcements
6Mar 27, 2026·SEC
Mar 19, 2026·SEC
Mar 5, 2026·SEC
Vivakor, Inc. (VIVK) 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.
Vivakor, Inc. (VIVK) stock price & volume — 10-year historical chart
Vivakor, Inc. (VIVK) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Vivakor, Inc. (VIVK) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 15, 2026 | $2.02 | $21M |
| Q4 2025 | Nov 19, 2025 | $2.09 | $17M |
| Q3 2025 | Aug 19, 2025 | $0.30 | $29Mvs $17M+71.4% |
| Q2 2025 | May 20, 2025 | $0.17 | $37M |
Vivakor, Inc. (VIVK) competitors in Energy transition and low carbon fuels — business model, growth, and fundamentals comparison
Vivakor, Inc. (VIVK) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Vivakor, Inc. (VIVK) 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 | 50.41K | 85.6K | 0 | 1.46M | 1.09M | 28.11M | 59.32M | 89.81M | 104.42M |
| Revenue Growth % | -98.11% | 69.82% | -100% | - | -25.34% | 2482.37% | 111.06% | 51.4% | 16.27% |
| Cost of Goods Sold | 886.76K | 606.25K | 1.52M | 2.92M | 2.51M | 28.19M | 58.23M | 90.95M | 66.67M |
| COGS % of Revenue | 1759.23% | 708.24% | - | 200.24% | 230.9% | 100.31% | 98.17% | 101.27% | 63.85% |
| Gross Profit | -836.35K▲ 0% | -520.65K▲ 37.7% | -1.52M▼ 192.8% | -1.46M▲ 4.1% | -1.42M▲ 2.5% | -86.37K▲ 93.9% | 1.09M▲ 1360.0% | -1.14M▼ 204.9% | 37.75M▲ 3407.5% |
| Gross Margin % | -1659.23% | -608.24% | - | -100.24% | -130.9% | -0.31% | 1.83% | -1.27% | 36.15% |
| Gross Profit Growth % | -2538.2% | 37.75% | -192.76% | 4.14% | 2.5% | 93.94% | 1360% | -204.87% | 3407.53% |
| Operating Expenses | 679.71K | 1.54M | 778.91K | 3.39M | 5.5M | 11.52M | 7.42M | 12.22M | 61M |
| OpEx % of Revenue | 1348.48% | 1795.95% | - | 232.35% | 505.42% | 40.98% | 12.51% | 13.61% | 58.42% |
| Selling, General & Admin | 679.71K | 1.54M | 778.91K | 3.39M | 5.5M | 11.52M | 7.42M | 12.22M | 43.02M |
| SG&A % of Revenue | 1348.48% | 1795.95% | - | 232.35% | 505.42% | 40.98% | 12.51% | 13.61% | 41.2% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.98M |
| Operating Income | -1.52M▲ 0% | -2.06M▼ 35.7% | -2.3M▼ 11.9% | -4.85M▼ 110.5% | -6.93M▼ 42.8% | -11.61M▼ 67.6% | -6.33M▲ 45.4% | -13.36M▼ 111.0% | -23.26M▼ 74.1% |
| Operating Margin % | -3007.71% | -2404.19% | - | -332.59% | -636.32% | -41.29% | -10.67% | -14.88% | -22.27% |
| Operating Income Growth % | -520.79% | -35.75% | -11.91% | -110.51% | -42.85% | -67.56% | 45.44% | -111.04% | -74.06% |
| EBITDA | -629.31K | -1.48M | -778.91K | -3.29M | -5.46M | -8.65M | -2.4M | -2M | -5.28M |
| EBITDA Margin % | -1248.48% | -1724.09% | - | -225.4% | -501.96% | -30.78% | -4.04% | -2.23% | -5.05% |
| EBITDA Growth % | -282.63% | -134.52% | 47.22% | -321.84% | -66.28% | -58.35% | 72.27% | 16.54% | -163.54% |
| D&A (Non-Cash Add-back) | 886.76K | 582.16K | 1.52M | 1.56M | 1.46M | 2.95M | 3.93M | 11.36M | 17.98M |
| EBIT | -1.91M | -7.1M | -1.68M | -2.32M | -7.8M | -23.17M | -6.72M | -21.41M | -83.01M |
| Net Interest Income | 17.34K | 60.8K | 64.47K | -50.82K | -498.29K | -1.5M | -4.01M | -4.76M | -27.04M |
| Interest Income | 61.38K | 83.22K | 73.76K | 35.34K | 3.31K | 23.73K | 14.95K | 60.36K | 73.47K |
| Interest Expense | 44.04K | 22.42K | 9.29K | 86.16K | 501.6K | 1.52M | 4.03M | 4.82M | 27.11M |
| Other Income/Expense | -441.49K | -5.07M | 618.18K | 2.44M | -1.38M | -13.08M | -4.41M | -12.86M | -86.86M |
| Pretax Income | -1.96M▲ 0% | -7.13M▼ 264.0% | -1.69M▲ 76.4% | -2.4M▼ 42.7% | -8.31M▼ 245.4% | -24.68M▼ 197.2% | -10.74M▲ 56.5% | -26.22M▼ 144.1% | -110.12M▼ 319.9% |
| Pretax Margin % | -3883.58% | -8324.44% | - | -164.94% | -763.11% | -87.82% | -18.11% | -29.2% | -105.46% |
| Income Tax | 800 | 800 | 589.2K | 466.96K | -1.05M | -4.44M | 92.7K | 126.87K | 117K |
| Effective Tax Rate % | -0.04% | -0.01% | -34.97% | -19.42% | 12.64% | 17.97% | -0.86% | -0.48% | -0.11% |
| Net Income | -1.96M▲ 0% | -7.13M▼ 263.9% | -2.16M▲ 69.7% | -2.18M▼ 1.1% | -5.48M▼ 151.1% | -19.44M▼ 254.4% | -10.74M▲ 44.8% | -22.19M▼ 106.6% | -110.23M▼ 396.8% |
| Net Margin % | -3885.14% | -8325.36% | - | -149.8% | -503.86% | -69.16% | -18.1% | -24.71% | -105.57% |
| Net Income Growth % | -84.85% | -263.9% | 69.7% | -1.13% | -151.14% | -254.45% | 44.76% | -106.64% | -396.77% |
| Net Income (Continuing) | -1.96M | -7.13M | -2.27M | -2.87M | -7.26M | -20.25M | -10.84M | -26.35M | -110.24M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 39.91K | 79.85K | 1.34M | 1.28M | 4.61M | 8.21M | 41.82K | -4.12M | -4.12M |
| EPS (Diluted) | -10400.00▲ 0% | -35200.00▼ 238.5% | -10000.00▲ 71.6% | -9200.00▲ 8.0% | -18400.00▼ 100.0% | -48800.00▼ 165.2% | -22400.00▲ 54.1% | -30400.00▼ 35.7% | -63602.00▼ 109.2% |
| EPS Growth % | -340.68% | -238.46% | 71.59% | 8% | -100% | -165.22% | 54.1% | -35.71% | -109.22% |
| EPS (Basic) | -10400.00 | -35200.00 | -10000.00 | -9200.00 | -18400.00 | -48800.00 | -22400.00 | -30400.00 | -63602.00 |
| Diluted Shares Outstanding | 187 | 185 | 215 | 258 | 299 | 400 | 482 | 761 | 1.81K |
| Basic Shares Outstanding | 187 | 111 | 175 | 239 | 297 | 400 | 482 | 761 | 1.81K |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Vivakor, Inc. (VIVK) 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 | 5.08M | 2.64M | 2.52M | 6.2M | 5.16M | 9.18M | 5.11M | 11.97M | 8.22M |
| Cash & Short-Term Investments | 366.52K | 1.74M | 604.9K | 4.42M | 3.72M | 4.84M | 1.24M | 1.31M | 512.93K |
| Cash Only | 341.52K | 913.92K | 604.9K | 398.9K | 1.49M | 3.18M | 744.31K | 651.02K | 265.02K |
| Short-Term Investments | 25K | 825K | 0 | 4.02M | 2.23M | 1.65M | 495.83K | 661.1K | 247.91K |
| Accounts Receivable | 0 | 270 | -117.89K | 7.74K | 845 | 3.56M | 2.63M | 6.23M | 4.96M |
| Days Sales Outstanding | - | 1.15 | - | 1.94 | 0.28 | 46.28 | 16.2 | 25.3 | 17.35 |
| Inventory | 4.67M | 859.61K | 1.71M | 1.69M | 1.36M | 47.18K | 44.63K | 205.53K | 82.42K |
| Days Inventory Outstanding | 1.92K | 517.53 | 409.23 | 211.63 | 197.33 | 0.61 | 0.28 | 0.82 | 0.45 |
| Other Current Assets | 39.23K | 36.01K | 202.39K | 0 | 73.25K | 700.3K | 1.12M | 3.03M | 2.66M |
| Total Non-Current Assets | 32.77M | 24.15M | 37.09M | 36.1M | 42.19M | 67.13M | 66.13M | 229.07M | 105.27M |
| Property, Plant & Equipment | 9.07M | 10.01M | 17.09M | 19.03M | 24.96M | 24.42M | 25.83M | 104.96M | 58.79M |
| Fixed Asset Turnover | 0.01x | 0.01x | - | 0.08x | 0.04x | 1.15x | 2.30x | 0.86x | 1.78x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 12.68M | 14.98M | 68.89M | 0 |
| Intangible Assets | 0 | 19.75M | 18.39M | 16.98M | 16.03M | 30.02M | 25.09M | 51.37M | 45.71M |
| Long-Term Investments | 3.88M | 2.02M | 1.6M | 4K | 4K | 4K | 4K | 0 | 0 |
| Other Non-Current Assets | 19.83M | 1.48M | -36.24M | 78.45K | -5.16T | 30.02M | 213.17K | 3.85M | 770.78K |
| Total Assets | 37.84M▲ 0% | 26.79M▼ 29.2% | 39.6M▲ 47.8% | 42.3M▲ 6.8% | 47.35M▲ 11.9% | 76.34M▲ 61.2% | 71.24M▼ 6.7% | 241.04M▲ 238.4% | 113.49M▼ 52.9% |
| Asset Turnover | 0.00x | 0.00x | - | 0.03x | 0.02x | 0.37x | 0.83x | 0.37x | 0.92x |
| Asset Growth % | 20.3% | -29.21% | 47.83% | 6.81% | 11.93% | 61.25% | -6.69% | 238.37% | -52.92% |
| Total Current Liabilities | 3.77M | 1.57M | 13.84M | 3.56M | 7.24M | 12.94M | 39.98M | 113.5M | 61.52M |
| Accounts Payable | 110.11K | 125.84K | 583.97K | 1M | 1.45M | 5.02M | 7.16M | 28.55M | 14.02M |
| Days Payables Outstanding | 45.32 | 75.77 | 139.84 | 125.54 | 210.67 | 65.02 | 44.88 | 114.56 | 76.75 |
| Short-Term Debt | 3.66M | 1.12M | 820.68K | 1.93M | 4.93M | 4.25M | 18.1M | 61.07M | 11.06M |
| Deferred Revenue (Current) | 0 | 0 | 161.41K | 0 | 0 | 20.94K | 9.11M | 9.11M | 9.11M |
| Other Current Liabilities | 4.71K | -11.53M | 1.49K | 101.22K | 398.45K | 906.52K | 1.97M | 1.25M | 17.12M |
| Current Ratio | 1.35x | 1.69x | 0.18x | 1.74x | 0.71x | 0.71x | 0.13x | 0.11x | 0.13x |
| Quick Ratio | 0.11x | 1.14x | 0.06x | 1.27x | 0.52x | 0.71x | 0.13x | 0.10x | 0.13x |
| Cash Conversion Cycle | - | 442.92 | - | 88.03 | -13.05 | -18.13 | -28.4 | -88.43 | -58.94 |
| Total Non-Current Liabilities | 21.81M | 1.7M | 10.43M | 12.69M | 12.95M | 36.34M | 14.01M | 12.42M | 14.79M |
| Long-Term Debt | 0 | 2.36M | 3.9M | 5.87M | 7.36M | 32.58M | 10.88M | 4.94M | 14.57M |
| Capital Lease Obligations | 0 | 0 | 826.01K | 618.7K | 434.11K | 3.76M | 3.05M | 7.33M | 222.28K |
| Deferred Tax Liabilities | 0 | -7.47M | 0 | 6.21M | 5.16M | 0 | 88.32K | 154.38K | 0 |
| Other Non-Current Liabilities | 0 | -653.48K | 5.7M | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 25.59M | 3.27M | 24.27M | 16.25M | 20.19M | 49.28M | 54M | 125.92M | 76.3M |
| Total Debt | 3.66M | 1.12M | 5.89M | 8.69M | 13.01M | 42.03M | 33.43M | 80.24M | 35.22M |
| Net Debt | 3.32M | 208.47K | 5.29M | 8.29M | 11.52M | 38.85M | 32.69M | 79.59M | 34.96M |
| Debt / Equity | 0.30x | 0.05x | 0.38x | 0.33x | 0.48x | 1.55x | 1.94x | 0.70x | 0.95x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -43.45x | -316.83x | -180.42x | -26.91x | -15.56x | -15.25x | -1.67x | -4.44x | -3.06x |
| Total Equity | 12.26M▲ 0% | 23.52M▲ 91.9% | 15.34M▼ 34.8% | 26.05M▲ 69.9% | 27.15M▲ 4.2% | 27.06M▼ 0.3% | 17.24M▼ 36.3% | 115.12M▲ 567.9% | 37.19M▼ 67.7% |
| Equity Growth % | -49.69% | 91.93% | -34.8% | 69.85% | 4.24% | -0.34% | -36.3% | 567.85% | -67.7% |
| Book Value per Share | 65660.42 | 127040.47 | 71438.78 | 101061.18 | 90693.81 | 67715.29 | 35796.71 | 151188.42 | 20512.16 |
| Total Shareholders' Equity | 12.22M | 23.44M | 13.99M | 24.77M | 22.54M | 18.85M | 17.2M | 119.24M | 41.31M |
| Common Stock | 239.7K | 250.72K | 285.34K | 11.26K | 12.33K | 18.07K | 26.22K | 41.71K | 402.63K |
| Retained Earnings | -15.86M | -23.06M | -27.85M | -30.2M | -35.73M | -55.17M | -65.91M | -88.95M | -204.27M |
| Treasury Stock | -19.99K | -19.99K | -20K | -20K | -20K | -20K | -20K | -20K | -20K |
| Accumulated OCI | -20.16M | -444K | -185K | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 39.91K | 79.85K | 1.34M | 1.28M | 4.61M | 8.21M | 41.82K | -4.12M | -4.12M |
Vivakor, Inc. (VIVK) 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 | -397.43K | -969.28K | -195.47K | -1.75M | -2.9M | -4.14M | -764.9K | 1.81M | -15.78M |
| Operating CF Margin % | -788.45% | -1132.34% | - | -120.3% | -266.6% | -14.74% | -1.29% | 2.02% | -15.11% |
| Operating CF Growth % | -163.06% | -143.89% | 79.83% | -797.13% | -65.47% | -42.79% | 81.54% | 336.74% | -971.44% |
| Net Income | -1.96M | -7.13M | -2.16M | -2.87M | -7.65M | -20.25M | -10.74M | -26.35M | -110.24M |
| Depreciation & Amortization | 886.76K | 582.16K | 1.52M | 1.56M | 1.46M | 2.95M | 3.93M | 11.36M | 17.97M |
| Stock-Based Compensation | 0 | 32.28K | 268.02K | 146.11K | 446.11K | 2.61M | 1.6M | 2.57M | 1.51M |
| Deferred Taxes | 0 | 0 | 588.4K | 466.16K | -1.05M | -4.44M | 88.32K | 66.06K | 117K |
| Other Non-Cash Items | 2.28M | 6.66M | 2.22M | -1.61M | 2.94M | 14.22M | 539.55K | 8.29M | 76.68M |
| Working Capital Changes | 77.4K | 12.59K | 220.7K | 548.18K | 956.06K | 762.18K | 3.82M | 5.87M | -1.82M |
| Change in Receivables | 154.03K | -9K | -85.49K | -19.73K | 6.89K | 2.61M | 928.59K | -5.12M | -22.84M |
| Change in Inventory | 0 | 0 | 0 | -235.36K | 692.53K | 162.15K | 2.55K | -114.35K | 101.56K |
| Change in Payables | -59.28K | 79.16K | 547.49K | 517.93K | 38.13K | -3.41M | -366.59K | 7.49M | 13.44M |
| Cash from Investing | -377.25K | -790.47K | -591K | -1.23M | -4.51M | -2.33M | -3.71M | 302.19K | 1.67M |
| Capital Expenditures | -377.25K | -790.47K | -1.94M | -1.22M | -4.51M | -2.49M | -3.32M | 0 | 0 |
| CapEx % of Revenue | 748.42% | 923.45% | - | 83.47% | 414.79% | 8.86% | 5.6% | 5.05% | 0.02% |
| Acquisitions | 0 | 0 | 1.46M | 624.91K | 0 | 102.47K | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -27.28K | -112.12K | -635.35K | -860.49B | 55.95K | -391.92K | 302.19K | 1.67M |
| Cash from Financing | 106.51K | 2.38M | 474.9K | 2.77M | 8.51M | 8.17M | 2.04M | 819.67K | 12.53M |
| Debt Issued (Net) | 682.56K | 696.21K | 382.91K | 2.11M | 8.57M | 2.79M | 2.04M | -605.33K | 2.87M |
| Equity Issued (Net) | 381.5K | 79K | 0 | 41.03K | 0 | 6.24M | 0 | 1.43M | 9.66M |
| Dividends Paid | 0 | 0 | 0 | 0 | -42.2B | 0 | 0 | 0 | -5.09M |
| Share Repurchases | 0 | 0 | 0 | 0 | 225B | 0 | 0 | 0 | 0 |
| Other Financing | -957.55K | 1.61M | 91.98K | 624.91K | -55.05K | -861.69K | 0 | 0 | 5.09M |
| Net Change in Cash | -668.16K▲ 0% | 572.4K▲ 185.7% | -309.01K▼ 154.0% | -206K▲ 33.3% | 1.09M▲ 631.5% | 1.69M▲ 54.3% | -2.44M▼ 244.4% | 2.93M▲ 220.3% | -1.58M▼ 153.9% |
| Free Cash Flow | -774.67K▲ 0% | -1.76M▼ 127.2% | -2.14M▼ 21.5% | -2.97M▼ 38.9% | -7.42M▼ 149.7% | -6.63M▲ 10.5% | -4.09M▲ 38.4% | -2.73M▲ 33.2% | -15.78M▼ 478.2% |
| FCF Margin % | -1536.87% | -2055.79% | - | -203.76% | -681.38% | -23.6% | -6.89% | -3.04% | -15.11% |
| FCF Growth % | -537.85% | -127.16% | -21.51% | -38.91% | -149.67% | 10.54% | 38.42% | 33.21% | -478.23% |
| FCF per Share | -4150.29 | -9504.23 | -9960.88 | -11524.24 | -24770.25 | -16601.53 | -8485.08 | -3584.14 | -8703.97 |
| FCF Conversion (FCF/Net Income) | 0.20x | 0.14x | 0.09x | 0.80x | 0.53x | 0.21x | 0.07x | -0.08x | 0.14x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vivakor, Inc. (VIVK) 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) | -4.4% | -10.7% | -39.84% | -11.11% | -10.55% | -20.62% | -71.71% | -48.48% | -33.53% | -144.75% |
| Return on Invested Capital (ROIC) | -0.78% | -5.8% | -7.85% | -7.79% | -13.23% | -14.23% | -16.65% | -8.2% | -8.19% | -13.07% |
| Gross Margin | 1.28% | -1659.23% | -608.24% | - | -100.24% | -130.9% | -0.31% | 1.83% | -1.27% | 36.15% |
| Net Margin | -39.65% | -3885.14% | -8325.36% | - | -149.8% | -503.86% | -69.16% | -18.1% | -24.71% | -105.57% |
| Debt / Equity | 0.01x | 0.30x | 0.05x | 0.38x | 0.33x | 0.48x | 1.55x | 1.94x | 0.70x | 0.95x |
| Interest Coverage | -42.57x | -43.45x | -316.83x | -180.42x | -26.91x | -15.56x | -15.25x | -1.67x | -4.44x | -3.06x |
| FCF Conversion | -0.59x | 0.20x | 0.14x | 0.09x | 0.80x | 0.53x | 0.21x | 0.07x | -0.08x | 0.14x |
| Revenue Growth | 135.46% | -98.11% | 69.82% | -100% | - | -25.34% | 2482.37% | 111.06% | 51.4% | 16.27% |
Vivakor, Inc. (VIVK) SEC filings — annual & quarterly reports (10-K, 10-Q)
Mar 27, 2026·SEC
Mar 19, 2026·SEC
Mar 5, 2026·SEC
Vivakor, Inc. (VIVK) stock FAQ — growth, dividends, profitability & financials explained
Vivakor, Inc. (VIVK) reported $104.4M in revenue for fiscal year 2025.
Vivakor, Inc. (VIVK) grew revenue by 16.3% over the past year. This is strong growth.
Vivakor, Inc. (VIVK) reported a net loss of $110.2M for fiscal year 2025.
Yes, Vivakor, Inc. (VIVK) pays a dividend with a yield of 100.00%. This makes it attractive for income-focused investors.
Vivakor, Inc. (VIVK) has a return on equity (ROE) of -144.7%. Negative ROE indicates the company is unprofitable.
Vivakor, Inc. (VIVK) had negative free cash flow of $15.8M in fiscal year 2025, likely due to heavy capital investments.
Vivakor, Inc. (VIVK) 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