0.68 - 0.75
0.33 - 0.86
18.36M / 4.66M (Avg.)
34.50 | 0.02
Analyze DCF forecasts for the company and compare them with competitors.
4.53B
Revenue has decreased from the previous period.
-14.96%
Revenue growth rate is unchanged from the previous period.
141.50M
EBITDA has decreased from the previous period.
3.12%
EBITDA margin is unchanged from the previous period.
-5.27M
EBIT has increased from the previous period.
-0.12%
EBIT margin is unchanged from the previous period.
146.77M
Depreciation has decreased from the previous period.
899.96M
Total cash has decreased from the previous period.
19.86%
Cash percentage is unchanged from the previous period.
2.46B
Receivables have decreased from the previous period.
54.22%
Receivables percentage is unchanged from the previous period.
426.15M
Inventories have decreased from the previous period.
9.40%
Inventory percentage is unchanged from the previous period.
2.25B
Accounts payable has decreased from the previous period.
49.72%
Payables percentage is unchanged from the previous period.
-91.46M
Capital expenditure has decreased from the previous period.
-2.02%
CapEx percentage is unchanged from the previous period.
4.42%
WACC is unchanged from the previous period.
14.24%
Cost of equity is unchanged from the previous period.
3.93%
Cost of debt is unchanged from the previous period.
2.18
Beta is unchanged from the previous period.
3.30B
Diluted shares outstanding is unchanged from the previous period.
5.98B
Total debt is unchanged from the previous period.
1.39B
Total equity is unchanged from the previous period.
7.37B
Total capital is unchanged from the previous period.
81.19%
Debt weighting is unchanged from the previous period.
18.81%
Equity weighting is unchanged from the previous period.
-2.88M
EBIAT has increased from the previous period.
163.31M
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
5.85B
Terminal value is unchanged from the previous period.
5.82B
Enterprise value is unchanged from the previous period.
2.53B
Net debt is unchanged from the previous period.
3.29B
Equity value is unchanged from the previous period.
1.00
Equity value per share is unchanged from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
16.32B
The estimated revenue has decreased from the previous period.
358.24M
The estimated EBITDA has decreased from the previous period.
No Data
No forecast data available for this metric at the selected date.
No Data
No forecast data available for this metric at the selected date.
-39.03M
The estimated EBIT has decreased from the previous period.
973.88M
The estimated SG&A expenses have decreased from the previous period.
