Intrinsic value of Fluidigm - FLDM

Previous Close

$6.59

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$6.59

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

We calculate the intrinsic value of FLDM stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -9.57
  13.60
  12.74
  11.97
  11.27
  10.64
  10.08
  9.57
  9.11
  8.70
  8.33
  8.00
  7.70
  7.43
  7.19
  6.97
  6.77
  6.59
  6.43
  6.29
  6.16
  6.05
  5.94
  5.85
  5.76
  5.69
  5.62
  5.56
  5.50
  5.45
  5.41
Revenue, $m
  104
  118
  133
  149
  166
  184
  202
  221
  242
  263
  285
  307
  331
  356
  381
  408
  435
  464
  494
  525
  557
  591
  626
  663
  701
  741
  782
  826
  871
  919
  968
Variable operating expenses, $m
 
  168
  188
  209
  232
  255
  280
  306
  332
  361
  390
  410
  441
  474
  508
  543
  580
  618
  658
  700
  743
  788
  834
  883
  934
  987
  1,043
  1,101
  1,161
  1,224
  1,291
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  178
  168
  188
  209
  232
  255
  280
  306
  332
  361
  390
  410
  441
  474
  508
  543
  580
  618
  658
  700
  743
  788
  834
  883
  934
  987
  1,043
  1,101
  1,161
  1,224
  1,291
Operating income, $m
  -73
  -50
  -55
  -60
  -66
  -72
  -78
  -84
  -91
  -98
  -105
  -102
  -110
  -118
  -127
  -136
  -145
  -154
  -164
  -175
  -186
  -197
  -208
  -221
  -233
  -247
  -260
  -275
  -290
  -306
  -322
EBITDA, $m
  -55
  -29
  -33
  -37
  -41
  -45
  -50
  -55
  -60
  -65
  -70
  -76
  -82
  -88
  -94
  -101
  -108
  -115
  -122
  -130
  -138
  -146
  -155
  -164
  -173
  -183
  -194
  -204
  -215
  -227
  -240
Interest expense (income), $m
  6
  7
  7
  8
  9
  10
  12
  13
  15
  16
  18
  19
  21
  23
  25
  26
  28
  31
  33
  35
  37
  40
  42
  45
  48
  50
  53
  56
  60
  63
  67
Earnings before tax, $m
  -80
  -57
  -62
  -68
  -75
  -82
  -89
  -97
  -105
  -114
  -123
  -122
  -131
  -141
  -151
  -162
  -173
  -185
  -197
  -210
  -223
  -236
  -251
  -265
  -281
  -297
  -314
  -331
  -350
  -369
  -389
Tax expense, $m
  -4
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -76
  -57
  -62
  -68
  -75
  -82
  -89
  -97
  -105
  -114
  -123
  -122
  -131
  -141
  -151
  -162
  -173
  -185
  -197
  -210
  -223
  -236
  -251
  -265
  -281
  -297
  -314
  -331
  -350
  -369
  -389

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  59
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  306
  281
  316
  354
  394
  436
  480
  526
  574
  624
  676
  730
  786
  845
  905
  968
  1,034
  1,102
  1,173
  1,247
  1,324
  1,404
  1,487
  1,574
  1,665
  1,759
  1,858
  1,961
  2,069
  2,182
  2,300
Adjusted assets (=assets-cash), $m
  247
  281
  316
  354
  394
  436
  480
  526
  574
  624
  676
  730
  786
  845
  905
  968
  1,034
  1,102
  1,173
  1,247
  1,324
  1,404
  1,487
  1,574
  1,665
  1,759
  1,858
  1,961
  2,069
  2,182
  2,300
Revenue / Adjusted assets
  0.421
  0.420
  0.421
  0.421
  0.421
  0.422
  0.421
  0.420
  0.422
  0.421
  0.422
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
  0.421
Average production assets, $m
  102
  115
  130
  146
  162
  179
  197
  216
  236
  256
  278
  300
  323
  347
  372
  398
  425
  453
  482
  512
  544
  577
  611
  647
  684
  723
  763
  806
  850
  897
  945
Working capital, $m
  67
  9
  10
  11
  13
  14
  16
  17
  19
  20
  22
  24
  25
  27
  29
  31
  34
  36
  38
  40
  43
  45
  48
  51
  54
  57
  60
  64
  67
  71
  75
Total debt, $m
  195
  195
  227
  261
  297
  334
  374
  415
  459
  503
  550
  599
  650
  702
  757
  813
  872
  934
  998
  1,064
  1,133
  1,205
  1,280
  1,358
  1,440
  1,525
  1,614
  1,707
  1,804
  1,906
  2,012
Total liabilities, $m
  253
  253
  285
  319
  355
  392
  432
  473
  517
  561
  608
  657
  708
  760
  815
  871
  930
  992
  1,056
  1,122
  1,191
  1,263
  1,338
  1,416
  1,498
  1,583
  1,672
  1,765
  1,862
  1,964
  2,070
Total equity, $m
  53
  28
  32
  35
  39
  44
  48
  53
  57
  62
  68
  73
  79
  84
  91
  97
  103
  110
  117
  125
  132
  140
  149
  157
  166
  176
  186
  196
  207
  218
  230
Total liabilities and equity, $m
  306
  281
  317
  354
  394
  436
  480
  526
  574
  623
  676
  730
  787
  844
  906
  968
  1,033
  1,102
  1,173
  1,247
  1,323
  1,403
  1,487
  1,573
  1,664
  1,759
  1,858
  1,961
  2,069
  2,182
  2,300
Debt-to-equity ratio
  3.679
  6.930
  7.170
  7.360
  7.530
  7.670
  7.790
  7.900
  7.990
  8.070
  8.140
  8.210
  8.260
  8.310
  8.360
  8.400
  8.440
  8.470
  8.510
  8.530
  8.560
  8.590
  8.610
  8.630
  8.650
  8.670
  8.690
  8.700
  8.720
  8.730
  8.750
Adjusted equity ratio
  -0.024
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -76
  -57
  -62
  -68
  -75
  -82
  -89
  -97
  -105
  -114
  -123
  -122
  -131
  -141
  -151
  -162
  -173
  -185
  -197
  -210
  -223
  -236
  -251
  -265
  -281
  -297
  -314
  -331
  -350
  -369
  -389
Depreciation, amort., depletion, $m
  18
  21
  22
  23
  25
  26
  28
  29
  31
  33
  35
  26
  28
  30
  33
  35
  37
  40
  42
  45
  48
  51
  54
  57
  60
  63
  67
  71
  75
  79
  83
Funds from operations, $m
  -34
  -36
  -40
  -45
  -50
  -56
  -62
  -68
  -74
  -81
  -88
  -95
  -103
  -111
  -119
  -127
  -136
  -145
  -155
  -165
  -175
  -186
  -197
  -209
  -221
  -234
  -247
  -261
  -275
  -290
  -306
Change in working capital, $m
  5
  1
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
  2
  2
  2
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
Cash from operations, $m
  -39
  -37
  -41
  -46
  -51
  -57
  -63
  -69
  -76
  -83
  -90
  -97
  -105
  -113
  -121
  -129
  -138
  -148
  -157
  -167
  -178
  -188
  -200
  -212
  -224
  -237
  -250
  -264
  -279
  -294
  -310
Maintenance CAPEX, $m
  0
  -9
  -10
  -11
  -13
  -14
  -16
  -17
  -19
  -21
  -22
  -24
  -26
  -28
  -30
  -33
  -35
  -37
  -40
  -42
  -45
  -48
  -51
  -54
  -57
  -60
  -63
  -67
  -71
  -75
  -79
New CAPEX, $m
  -5
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -20
  -21
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
  -30
  -32
  -33
  -34
  -36
  -37
  -39
  -41
  -42
  -44
  -46
  -48
Cash from investing activities, $m
  45
  -23
  -25
  -27
  -29
  -31
  -34
  -36
  -39
  -42
  -43
  -46
  -49
  -52
  -55
  -59
  -62
  -65
  -69
  -72
  -77
  -81
  -85
  -90
  -94
  -99
  -104
  -109
  -115
  -121
  -127
Free cash flow, $m
  6
  -60
  -66
  -73
  -81
  -89
  -97
  -106
  -115
  -124
  -134
  -144
  -154
  -165
  -176
  -188
  -200
  -213
  -226
  -240
  -254
  -269
  -285
  -301
  -318
  -336
  -354
  -373
  -394
  -415
  -437
Issuance/(repayment) of debt, $m
  0
  0
  32
  34
  36
  38
  40
  41
  43
  45
  47
  49
  51
  53
  55
  57
  59
  61
  64
  66
  69
  72
  75
  78
  82
  85
  89
  93
  97
  101
  106
Issuance/(repurchase) of shares, $m
  0
  91
  65
  72
  79
  86
  94
  102
  110
  119
  128
  127
  137
  147
  158
  169
  180
  192
  204
  217
  230
  244
  259
  274
  290
  306
  324
  342
  361
  380
  401
Cash from financing (excl. dividends), $m  
  0
  91
  97
  106
  115
  124
  134
  143
  153
  164
  175
  176
  188
  200
  213
  226
  239
  253
  268
  283
  299
  316
  334
  352
  372
  391
  413
  435
  458
  481
  507
Total cash flow (excl. dividends), $m
  6
  30
  32
  33
  34
  35
  36
  38
  39
  40
  41
  32
  33
  35
  36
  37
  39
  40
  42
  44
  46
  47
  49
  52
  54
  56
  59
  61
  64
  67
  70
Retained Cash Flow (-), $m
  62
  -91
  -65
  -72
  -79
  -86
  -94
  -102
  -110
  -119
  -128
  -127
  -137
  -147
  -158
  -169
  -180
  -192
  -204
  -217
  -230
  -244
  -259
  -274
  -290
  -306
  -324
  -342
  -361
  -380
  -401
Prev. year cash balance distribution, $m
 
  59
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -1
  -34
  -39
  -45
  -51
  -57
  -64
  -71
  -79
  -87
  -95
  -103
  -112
  -122
  -131
  -141
  -151
  -162
  -173
  -185
  -197
  -210
  -223
  -236
  -250
  -265
  -281
  -297
  -313
  -331
Discount rate, %
 
  10.30
  10.82
  11.36
  11.92
  12.52
  13.15
  13.80
  14.49
  15.22
  15.98
  16.78
  17.62
  18.50
  19.42
  20.39
  21.41
  22.48
  23.61
  24.79
  26.03
  27.33
  28.70
  30.13
  31.64
  33.22
  34.88
  36.62
  38.45
  40.38
  42.40
PV of cash for distribution, $m
 
  -1
  -27
  -28
  -28
  -28
  -27
  -26
  -24
  -22
  -20
  -17
  -15
  -12
  -10
  -8
  -6
  -5
  -4
  -3
  -2
  -1
  -1
  -1
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  50.0
  34.2
  23.6
  16.4
  11.4
  8.0
  5.6
  4.0
  2.8
  2.0
  1.5
  1.1
  0.8
  0.6
  0.4
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Fluidigm Corporation creates, manufactures and markets technologies and life science tools focused on the exploration and analysis of single cells, as well as the industrial application of genomics, based upon the Company's core microfluidics and mass cytometry technologies. The Company operates in the development, manufacturing and commercialization of life science tools for the life science and Ag-Bio industries segment. Its products include preparatory instruments, preparatory analytical instruments, analytical instruments, integrated fluidic circuits (IFCs), and assays and reagents. Its preparatory instruments include C1 Single-Cell Auto Prep System, Access Array System, Juno System and IFCs, and Callisto System and IFC. Its analytical instruments include Biomark HD System, EP1 System and Helios/CyTOF 2 System. Its assays and reagents include Delta Gene and SNP Type Assays, and Access Array Target-Specific Primers and Targeted Sequencing Prep Primers.

FINANCIAL RATIOS  of  Fluidigm (FLDM)

Valuation Ratios
P/E Ratio -2.5
Price to Sales 1.9
Price to Book 3.6
Price to Tangible Book
Price to Cash Flow -4.9
Price to Free Cash Flow -4.4
Growth Rates
Sales Growth Rate -9.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -54.5%
Cap. Spend. - 3 Yr. Gr. Rate 0%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 367.9%
Total Debt to Equity 367.9%
Interest Coverage -12
Management Effectiveness
Return On Assets -20.8%
Ret/ On Assets - 3 Yr. Avg. -17.4%
Return On Total Capital -27.2%
Ret/ On T. Cap. - 3 Yr. Avg. -22.5%
Return On Equity -90.5%
Return On Equity - 3 Yr. Avg. -57.9%
Asset Turnover 0.3
Profitability Ratios
Gross Margin 55.8%
Gross Margin - 3 Yr. Avg. 59.6%
EBITDA Margin -53.8%
EBITDA Margin - 3 Yr. Avg. -39.3%
Operating Margin -71.2%
Oper. Margin - 3 Yr. Avg. -53.2%
Pre-Tax Margin -76.9%
Pre-Tax Margin - 3 Yr. Avg. -58.2%
Net Profit Margin -73.1%
Net Profit Margin - 3 Yr. Avg. -55%
Effective Tax Rate 5%
Eff/ Tax Rate - 3 Yr. Avg. 5.8%
Payout Ratio 0%

FLDM stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the FLDM stock intrinsic value calculation we used $104 million for the last fiscal year's total revenue generated by Fluidigm. The default revenue input number comes from 2016 income statement of Fluidigm. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our FLDM stock valuation model: a) initial revenue growth rate of 13.6% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 10.3%, whose default value for FLDM is calculated based on our internal credit rating of Fluidigm, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Fluidigm.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of FLDM stock the variable cost ratio is equal to 143.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for FLDM stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Fluidigm.

Corporate tax rate of 27% is the nominal tax rate for Fluidigm. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the FLDM stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for FLDM are equal to 97.6%.

Life of production assets of 11.4 years is the average useful life of capital assets used in Fluidigm operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for FLDM is equal to 7.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $53 million for Fluidigm - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 40.486 million for Fluidigm is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Fluidigm at the current share price and the inputted number of shares is $0.3 billion.

RELATED COMPANIES Price Int.Val. Rating
PKI PerkinElmer 80.86 56.62  sell
NSTG NanoString Tec 8.33 0.12  str.sell
TMO Thermo Fisher 213.51 70.89  str.sell
A Agilent Techno 73.07 82.94  buy
PACB Pacific Biosci 2.65 0.18  str.sell
ILMN Illumina 243.55 142.50  sell
BIO Bio-Rad Labora 254.54 56.94  str.sell

COMPANY NEWS

▶ ETFs with exposure to Fluidigm Corp. : January 1, 2018   [Jan-01-18 11:35AM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : December 19, 2017   [Dec-19-17 01:01PM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : December 7, 2017   [Dec-07-17 01:44PM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : November 27, 2017   [Nov-27-17 01:37PM  Capital Cube]
▶ Fluidigm reports 3Q loss   [Nov-02-17 06:19PM  Associated Press]
▶ ETFs with exposure to Fluidigm Corp. : October 25, 2017   [Oct-25-17 09:58AM  Capital Cube]
▶ Fluidigm to Unveil High-Parameter Tissue Imaging System   [Oct-18-17 09:00AM  GlobeNewswire]
▶ ETFs with exposure to Fluidigm Corp. : October 11, 2017   [Oct-11-17 11:31AM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : August 25, 2017   [Aug-25-17 04:26PM  Capital Cube]
▶ Fluidigm reports 2Q loss   [Aug-05-17 01:10AM  Associated Press]
▶ ETFs with exposure to Fluidigm Corp. : July 10, 2017   [Jul-10-17 02:29PM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : June 16, 2017   [Jun-16-17 03:47PM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : June 2, 2017   [Jun-02-17 02:08PM  Capital Cube]
▶ ETFs with exposure to Fluidigm Corp. : May 15, 2017   [May-15-17 03:44PM  Capital Cube]
▶ Fluidigm reports 1Q loss   [May-05-17 05:02AM  Associated Press]
Financial statements of FLDM
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.