Intrinsic value of Compass Diversified Holdings - CODI

Previous Close

$15.84

  Intrinsic Value

$32.42

stock screener

  Rating & Target

str. buy

+105%

Previous close

$15.84

 
Intrinsic value

$32.42

 
Up/down potential

+105%

 
Rating

str. buy

Our model is not good at valuating stocks of financial companies, such as CODI.

We calculate the intrinsic value of CODI 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

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.9

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  29.90
  27.41
  25.17
  23.15
  21.34
  19.70
  18.23
  16.91
  15.72
  14.65
  13.68
  12.81
  12.03
  11.33
  10.70
  10.13
  9.61
  9.15
  8.74
  8.36
  8.03
  7.72
  7.45
  7.21
  6.99
  6.79
  6.61
  6.45
  6.30
  6.17
Revenue, $m
  2,198
  2,800
  3,505
  4,317
  5,238
  6,270
  7,413
  8,666
  10,029
  11,498
  13,071
  14,745
  16,520
  18,391
  20,358
  22,420
  24,576
  26,825
  29,169
  31,608
  34,145
  36,783
  39,524
  42,373
  45,333
  48,410
  51,609
  54,937
  58,400
  62,005
Variable operating expenses, $m
  1,935
  2,425
  2,999
  3,660
  4,410
  5,250
  6,181
  7,201
  8,310
  9,506
  10,642
  12,006
  13,450
  14,974
  16,576
  18,254
  20,009
  21,840
  23,749
  25,735
  27,801
  29,948
  32,180
  34,499
  36,909
  39,415
  42,019
  44,729
  47,548
  50,483
Fixed operating expenses, $m
  105
  108
  110
  112
  115
  117
  120
  123
  125
  128
  131
  134
  137
  140
  143
  146
  149
  152
  156
  159
  163
  166
  170
  174
  177
  181
  185
  189
  194
  198
Total operating expenses, $m
  2,040
  2,533
  3,109
  3,772
  4,525
  5,367
  6,301
  7,324
  8,435
  9,634
  10,773
  12,140
  13,587
  15,114
  16,719
  18,400
  20,158
  21,992
  23,905
  25,894
  27,964
  30,114
  32,350
  34,673
  37,086
  39,596
  42,204
  44,918
  47,742
  50,681
Operating income, $m
  158
  268
  396
  545
  713
  902
  1,112
  1,343
  1,593
  1,863
  2,298
  2,606
  2,933
  3,278
  3,640
  4,020
  4,417
  4,832
  5,264
  5,714
  6,182
  6,669
  7,174
  7,700
  8,246
  8,814
  9,404
  10,019
  10,658
  11,324
EBITDA, $m
  392
  526
  683
  864
  1,070
  1,301
  1,557
  1,838
  2,143
  2,473
  2,826
  3,202
  3,600
  4,021
  4,463
  4,926
  5,410
  5,916
  6,443
  6,991
  7,562
  8,155
  8,771
  9,412
  10,078
  10,770
  11,490
  12,239
  13,018
  13,829
Interest expense (income), $m
  23
  73
  103
  138
  180
  228
  282
  343
  411
  485
  565
  652
  745
  844
  949
  1,059
  1,175
  1,297
  1,424
  1,557
  1,696
  1,840
  1,990
  2,145
  2,307
  2,475
  2,650
  2,832
  3,021
  3,217
  3,422
Earnings before tax, $m
  85
  165
  258
  365
  485
  620
  769
  932
  1,108
  1,298
  1,646
  1,861
  2,089
  2,329
  2,581
  2,845
  3,120
  3,408
  3,707
  4,019
  4,342
  4,679
  5,029
  5,393
  5,771
  6,164
  6,572
  6,998
  7,441
  7,902
Tax expense, $m
  23
  44
  70
  98
  131
  167
  208
  252
  299
  350
  444
  503
  564
  629
  697
  768
  842
  920
  1,001
  1,085
  1,172
  1,263
  1,358
  1,456
  1,558
  1,664
  1,775
  1,889
  2,009
  2,133
Net income, $m
  62
  120
  188
  266
  354
  453
  561
  680
  809
  947
  1,201
  1,359
  1,525
  1,700
  1,884
  2,077
  2,278
  2,488
  2,706
  2,934
  3,170
  3,416
  3,671
  3,937
  4,213
  4,499
  4,798
  5,108
  5,432
  5,768

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $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 assets, $m
  3,083
  3,928
  4,916
  6,054
  7,346
  8,793
  10,397
  12,155
  14,065
  16,126
  18,332
  20,681
  23,169
  25,794
  28,553
  31,445
  34,468
  37,623
  40,910
  44,331
  47,890
  51,589
  55,434
  59,429
  63,580
  67,896
  72,383
  77,050
  81,907
  86,963
Adjusted assets (=assets-cash), $m
  3,083
  3,928
  4,916
  6,054
  7,346
  8,793
  10,397
  12,155
  14,065
  16,126
  18,332
  20,681
  23,169
  25,794
  28,553
  31,445
  34,468
  37,623
  40,910
  44,331
  47,890
  51,589
  55,434
  59,429
  63,580
  67,896
  72,383
  77,050
  81,907
  86,963
Revenue / Adjusted assets
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
  0.713
Average production assets, $m
  1,092
  1,392
  1,742
  2,145
  2,603
  3,116
  3,684
  4,307
  4,984
  5,714
  6,496
  7,328
  8,210
  9,140
  10,118
  11,143
  12,214
  13,332
  14,497
  15,709
  16,970
  18,281
  19,644
  21,059
  22,530
  24,060
  25,650
  27,304
  29,025
  30,816
Working capital, $m
  486
  619
  775
  954
  1,158
  1,386
  1,638
  1,915
  2,216
  2,541
  2,889
  3,259
  3,651
  4,064
  4,499
  4,955
  5,431
  5,928
  6,446
  6,985
  7,546
  8,129
  8,735
  9,364
  10,019
  10,699
  11,406
  12,141
  12,906
  13,703
Total debt, $m
  1,558
  2,097
  2,727
  3,454
  4,278
  5,201
  6,224
  7,346
  8,565
  9,879
  11,287
  12,785
  14,373
  16,048
  17,808
  19,653
  21,581
  23,594
  25,691
  27,874
  30,145
  32,505
  34,958
  37,506
  40,155
  42,909
  45,771
  48,749
  51,848
  55,073
Total liabilities, $m
  1,967
  2,506
  3,136
  3,863
  4,687
  5,610
  6,633
  7,755
  8,974
  10,288
  11,696
  13,194
  14,782
  16,457
  18,217
  20,062
  21,990
  24,003
  26,100
  28,283
  30,554
  32,914
  35,367
  37,915
  40,564
  43,318
  46,180
  49,158
  52,257
  55,482
Total equity, $m
  1,116
  1,422
  1,780
  2,192
  2,659
  3,183
  3,764
  4,400
  5,092
  5,837
  6,636
  7,486
  8,387
  9,338
  10,336
  11,383
  12,477
  13,619
  14,809
  16,048
  17,336
  18,675
  20,067
  21,513
  23,016
  24,578
  26,203
  27,892
  29,650
  31,481
Total liabilities and equity, $m
  3,083
  3,928
  4,916
  6,055
  7,346
  8,793
  10,397
  12,155
  14,066
  16,125
  18,332
  20,680
  23,169
  25,795
  28,553
  31,445
  34,467
  37,622
  40,909
  44,331
  47,890
  51,589
  55,434
  59,428
  63,580
  67,896
  72,383
  77,050
  81,907
  86,963
Debt-to-equity ratio
  1.400
  1.470
  1.530
  1.580
  1.610
  1.630
  1.650
  1.670
  1.680
  1.690
  1.700
  1.710
  1.710
  1.720
  1.720
  1.730
  1.730
  1.730
  1.730
  1.740
  1.740
  1.740
  1.740
  1.740
  1.740
  1.750
  1.750
  1.750
  1.750
  1.750
Adjusted equity ratio
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362
  0.362

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  62
  120
  188
  266
  354
  453
  561
  680
  809
  947
  1,201
  1,359
  1,525
  1,700
  1,884
  2,077
  2,278
  2,488
  2,706
  2,934
  3,170
  3,416
  3,671
  3,937
  4,213
  4,499
  4,798
  5,108
  5,432
  5,768
Depreciation, amort., depletion, $m
  234
  258
  287
  320
  357
  399
  445
  495
  550
  610
  528
  596
  668
  743
  823
  906
  993
  1,084
  1,179
  1,277
  1,380
  1,486
  1,597
  1,712
  1,832
  1,956
  2,085
  2,220
  2,360
  2,505
Funds from operations, $m
  296
  379
  475
  586
  711
  851
  1,006
  1,176
  1,359
  1,557
  1,730
  1,955
  2,193
  2,443
  2,707
  2,983
  3,271
  3,572
  3,885
  4,211
  4,550
  4,902
  5,268
  5,649
  6,044
  6,456
  6,883
  7,328
  7,791
  8,274
Change in working capital, $m
  112
  133
  156
  179
  204
  228
  253
  277
  301
  325
  348
  370
  392
  414
  435
  456
  476
  497
  518
  539
  561
  583
  606
  630
  654
  680
  707
  735
  765
  797
Cash from operations, $m
  184
  245
  319
  406
  508
  623
  753
  899
  1,058
  1,233
  1,382
  1,584
  1,800
  2,030
  2,272
  2,527
  2,795
  3,074
  3,367
  3,672
  3,989
  4,319
  4,662
  5,019
  5,390
  5,776
  6,176
  6,593
  7,026
  7,477
Maintenance CAPEX, $m
  -68
  -89
  -113
  -142
  -174
  -212
  -253
  -300
  -350
  -405
  -465
  -528
  -596
  -668
  -743
  -823
  -906
  -993
  -1,084
  -1,179
  -1,277
  -1,380
  -1,486
  -1,597
  -1,712
  -1,832
  -1,956
  -2,085
  -2,220
  -2,360
New CAPEX, $m
  -251
  -299
  -350
  -403
  -458
  -513
  -568
  -623
  -677
  -730
  -782
  -832
  -882
  -930
  -978
  -1,025
  -1,071
  -1,118
  -1,165
  -1,212
  -1,261
  -1,311
  -1,362
  -1,416
  -1,471
  -1,529
  -1,590
  -1,654
  -1,721
  -1,792
Cash from investing activities, $m
  -319
  -388
  -463
  -545
  -632
  -725
  -821
  -923
  -1,027
  -1,135
  -1,247
  -1,360
  -1,478
  -1,598
  -1,721
  -1,848
  -1,977
  -2,111
  -2,249
  -2,391
  -2,538
  -2,691
  -2,848
  -3,013
  -3,183
  -3,361
  -3,546
  -3,739
  -3,941
  -4,152
Free cash flow, $m
  -135
  -143
  -144
  -139
  -125
  -101
  -68
  -24
  31
  97
  136
  224
  323
  432
  551
  680
  817
  964
  1,118
  1,280
  1,451
  1,629
  1,814
  2,007
  2,207
  2,415
  2,630
  2,854
  3,085
  3,326
Issuance/(repayment) of debt, $m
  454
  539
  631
  726
  824
  923
  1,023
  1,122
  1,219
  1,314
  1,408
  1,499
  1,588
  1,675
  1,760
  1,845
  1,929
  2,013
  2,097
  2,183
  2,270
  2,360
  2,453
  2,549
  2,649
  2,753
  2,863
  2,978
  3,099
  3,226
Issuance/(repurchase) of shares, $m
  194
  186
  170
  146
  113
  71
  19
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  648
  725
  801
  872
  937
  994
  1,042
  1,122
  1,219
  1,314
  1,408
  1,499
  1,588
  1,675
  1,760
  1,845
  1,929
  2,013
  2,097
  2,183
  2,270
  2,360
  2,453
  2,549
  2,649
  2,753
  2,863
  2,978
  3,099
  3,226
Total cash flow (excl. dividends), $m
  513
  582
  656
  733
  813
  893
  974
  1,098
  1,250
  1,412
  1,543
  1,723
  1,910
  2,107
  2,311
  2,525
  2,746
  2,976
  3,215
  3,463
  3,721
  3,989
  4,267
  4,555
  4,856
  5,168
  5,493
  5,831
  6,184
  6,551
Retained Cash Flow (-), $m
  -257
  -306
  -358
  -412
  -468
  -524
  -580
  -636
  -692
  -746
  -799
  -850
  -901
  -950
  -999
  -1,047
  -1,094
  -1,142
  -1,190
  -1,239
  -1,288
  -1,339
  -1,392
  -1,446
  -1,503
  -1,562
  -1,624
  -1,690
  -1,758
  -1,830
Prev. year cash balance distribution, $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 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
  256
  276
  298
  321
  345
  369
  394
  461
  558
  666
  744
  872
  1,010
  1,157
  1,313
  1,478
  1,652
  1,834
  2,025
  2,225
  2,433
  2,650
  2,875
  3,109
  3,353
  3,606
  3,869
  4,142
  4,426
  4,721
Discount rate, %
  8.80
  9.24
  9.70
  10.19
  10.70
  11.23
  11.79
  12.38
  13.00
  13.65
  14.33
  15.05
  15.80
  16.59
  17.42
  18.29
  19.21
  20.17
  21.18
  22.24
  23.35
  24.52
  25.74
  27.03
  28.38
  29.80
  31.29
  32.85
  34.50
  36.22
PV of cash for distribution, $m
  236
  231
  226
  218
  208
  195
  180
  181
  186
  185
  171
  162
  150
  135
  118
  101
  83
  67
  53
  40
  30
  21
  15
  10
  6
  4
  2
  1
  1
  0
Current shareholders' claim on cash, %
  83.0
  72.1
  65.1
  60.6
  57.9
  56.5
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2
  56.2

Compass Diversified Holdings (the Trust) and Compass Group Diversified Holdings, LLC, (the Company), acquires and manages small and middle-market businesses. The Company operates through segments include Acquisition Corp. (5.11 Tactical), The Ergo Baby Carrier, Inc. (Ergobaby), Liberty Safe and Security Products, Inc. (Liberty), Fresh Hemp Foods Ltd. (Manitoba Harvest), Compass AC Holdings, Inc. (ACI), AMT Acquisition Corporation (Arnold), Clean Earth Holdings, Inc. (Clean Earth), and Sterno Products, LLC (Sterno) segments. The Company categorizes the businesses into separate groups of businesses, such as branded consumer businesses and niche industrial businesses. The Company also owns a non-controlling interest in Fox Factory Holding Corp. (FOX). Compass Group Management LLC, (CGM or the Manager), manages the day to day operations of the Company and oversees the management and operations of its businesses pursuant to a management services agreement (MSA).

FINANCIAL RATIOS  of  Compass Diversified Holdings (CODI)

Valuation Ratios
P/E Ratio 17.3
Price to Sales 1
Price to Book 1.1
Price to Tangible Book
Price to Cash Flow 8.5
Price to Free Cash Flow 10.9
Growth Rates
Sales Growth Rate 34.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 50%
Cap. Spend. - 3 Yr. Gr. Rate 8.4%
Financial Strength
Quick Ratio 7
Current Ratio 0
LT Debt to Equity 64.4%
Total Debt to Equity 65.1%
Interest Coverage 4
Management Effectiveness
Return On Assets 4.7%
Ret/ On Assets - 3 Yr. Avg. 13.1%
Return On Total Capital 4.3%
Ret/ On T. Cap. - 3 Yr. Avg. 15.2%
Return On Equity 6.5%
Return On Equity - 3 Yr. Avg. 24%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 33.4%
Gross Margin - 3 Yr. Avg. 32.9%
EBITDA Margin 17.6%
EBITDA Margin - 3 Yr. Avg. 27.9%
Operating Margin 1.9%
Oper. Margin - 3 Yr. Avg. 18.3%
Pre-Tax Margin 6.4%
Pre-Tax Margin - 3 Yr. Avg. 17.6%
Net Profit Margin 5.6%
Net Profit Margin - 3 Yr. Avg. 23.9%
Effective Tax Rate 14.3%
Eff/ Tax Rate - 3 Yr. Avg. 26.2%
Payout Ratio 141.8%

CODI stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CODI stock intrinsic value calculation we used $1692 million for the last fiscal year's total revenue generated by Compass Diversified Holdings. The default revenue input number comes from 0001 income statement of Compass Diversified Holdings. 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 CODI stock valuation model: a) initial revenue growth rate of 29.9% 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 8.8%, whose default value for CODI is calculated based on our internal credit rating of Compass Diversified Holdings, 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 Compass Diversified Holdings.
    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 CODI stock the variable cost ratio is equal to 90%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $103 million in the base year in the intrinsic value calculation for CODI 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 6.6% for Compass Diversified Holdings.

Corporate tax rate of 27% is the nominal tax rate for Compass Diversified Holdings. 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 CODI 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 CODI are equal to 49.7%.

Life of production assets of 12.3 years is the average useful life of capital assets used in Compass Diversified Holdings 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 CODI is equal to 22.1%. 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 - $859.372 million for Compass Diversified Holdings - 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 59.900 million for Compass Diversified Holdings 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 Compass Diversified Holdings at the current share price and the inputted number of shares is $0.9 billion.

RELATED COMPANIES Price Int.Val. Rating
TTMI TTM Technologi 11.76 21.41  str.buy
SFM Sprouts Farmer 22.61 26.60  hold
LAKE Lakeland Indus 11.35 5.69  sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.