8935.00 - 9125.00
6347.00 - 10045.00
380.0K / 335.9K (Avg.)
23.15 | 391.09
Analyze DCF forecasts for the company and compare them with competitors.
1.54T
Revenue has increased from the previous period.
8.74%
Revenue growth rate has decreased from the previous period.
94.99B
EBITDA has increased from the previous period.
6.18%
EBITDA margin has increased from the previous period.
63.44B
EBIT has increased from the previous period.
4.13%
EBIT margin has increased from the previous period.
31.55B
Depreciation has increased from the previous period.
89.61B
Total cash has decreased from the previous period.
5.83%
Cash percentage has decreased from the previous period.
17.70B
Receivables have increased from the previous period.
1.15%
Receivables percentage has increased from the previous period.
136.97B
Inventories have increased from the previous period.
8.91%
Inventory percentage has increased from the previous period.
284.20B
Accounts payable has increased from the previous period.
18.48%
Payables percentage has decreased from the previous period.
-80.07B
Capital expenditure has increased from the previous period.
-5.21%
CapEx percentage has increased from the previous period.
4.64%
WACC has decreased from the previous period.
4.78%
Cost of equity has decreased from the previous period.
3.69%
Cost of debt has decreased from the previous period.
0.23
Beta has decreased from the previous period.
79.26M
Diluted shares outstanding has increased from the previous period.
49.96B
Total debt has increased from the previous period.
694.13B
Total equity has decreased from the previous period.
744.09B
Total capital has increased from the previous period.
6.71%
Debt weighting has increased from the previous period.
93.29%
Equity weighting has decreased from the previous period.
45.51B
EBIAT has increased from the previous period.
7.40B
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
286.18B
Terminal value has decreased from the previous period.
267.58B
Enterprise value has decreased from the previous period.
-7.08B
Net debt has increased from the previous period.
274.66B
Equity value has decreased from the previous period.
3465.48
Equity value per share has decreased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
611.77B
The estimated revenue has increased from the previous period.
38.23B
The estimated EBITDA has increased from the previous period.
236.19
The estimated EPS has increased from the previous period.
18.72B
The estimated net income has increased from the previous period.
25.95B
The estimated EBIT has increased from the previous period.
86.56B
The estimated SG&A expenses have increased from the previous period.
