PerformanceRiskValuationProfitabilityCashflowLiquidityESGRevenue & Geographic ExposureForecastFinancial GrowthIncome GrowthCashflow GrowthBalance Sheet Growth
Analyze analyst forecasts for the company and compare them with competitors.
0.34 - 0.34
0.23 - 0.41
110.0K / 51.2K (Avg.)
-1.33 | -0.26
Analyze DCF forecasts for the company and compare them with competitors.
163.96M
Revenue has increased from the previous period.
3.42%
Revenue growth rate has increased from the previous period.
-72.71M
EBITDA has decreased from the previous period.
-44.35%
EBITDA margin has decreased from the previous period.
-74.44M
EBIT has increased from the previous period.
-45.40%
EBIT margin has increased from the previous period.
1.72M
Depreciation has decreased from the previous period.
221.00M
Total cash has decreased from the previous period.
134.79%
Cash percentage has decreased from the previous period.
23.48M
Receivables have increased from the previous period.
14.32%
Receivables percentage has increased from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
12.17M
Accounts payable has decreased from the previous period.
7.42%
Payables percentage has decreased from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
7.55%
WACC is unchanged from the previous period.
7.62%
Cost of equity is unchanged from the previous period.
4.04%
Cost of debt is unchanged from the previous period.
0.76
Beta is unchanged from the previous period.
311.25M
Diluted shares outstanding is unchanged from the previous period.
2.00M
Total debt is unchanged from the previous period.
94.93M
Total equity is unchanged from the previous period.
96.93M
Total capital is unchanged from the previous period.
2.06%
Debt weighting is unchanged from the previous period.
97.94%
Equity weighting is unchanged from the previous period.
-76.11M
EBIAT has increased from the previous period.
-100.70M
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-231.67M
Terminal value is unchanged from the previous period.
-255.11M
Enterprise value has increased from the previous period.
-217.79M
Net debt is unchanged from the previous period.
-37.32M
Equity value has increased from the previous period.
-0.12
Equity value per share has increased from the previous period.