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.
3.85B
Revenue has decreased from the previous period.
-14.96%
Revenue growth rate is unchanged from the previous period.
120.33M
EBITDA has decreased from the previous period.
3.12%
EBITDA margin is unchanged from the previous period.
-4.48M
EBIT has increased from the previous period.
-0.12%
EBIT margin is unchanged from the previous period.
124.81M
Depreciation has decreased from the previous period.
765.30M
Total cash has decreased from the previous period.
19.86%
Cash percentage is unchanged from the previous period.
2.09B
Receivables have decreased from the previous period.
54.22%
Receivables percentage is unchanged from the previous period.
362.39M
Inventories have decreased from the previous period.
9.40%
Inventory percentage is unchanged from the previous period.
1.92B
Accounts payable has decreased from the previous period.
49.72%
Payables percentage is unchanged from the previous period.
-77.78M
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.
-2.45M
EBIAT has increased from the previous period.
138.87M
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.
12.59B
The estimated revenue has increased from the previous period.
393.12M
The estimated EBITDA has increased from the previous period.
0.05
The estimated EPS has increased from the previous period.
175.67M
The estimated net income has increased from the previous period.
-14.64M
The estimated EBIT has decreased from the previous period.
738.95M
The estimated SG&A expenses have increased from the previous period.
