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.
964.99B
Revenue has increased from the previous period.
16.59%
Revenue growth rate has increased from the previous period.
53.74B
EBITDA has increased from the previous period.
5.57%
EBITDA margin has decreased from the previous period.
33.82B
EBIT has increased from the previous period.
3.50%
EBIT margin has decreased from the previous period.
19.92B
Depreciation has increased from the previous period.
52.30B
Total cash has increased from the previous period.
5.42%
Cash percentage has decreased from the previous period.
12.20B
Receivables have increased from the previous period.
1.26%
Receivables percentage has increased from the previous period.
86.17B
Inventories have increased from the previous period.
8.93%
Inventory percentage has decreased from the previous period.
179.55B
Accounts payable has increased from the previous period.
18.61%
Payables percentage has decreased from the previous period.
-55.81B
Capital expenditure has increased from the previous period.
-5.78%
CapEx percentage has increased from the previous period.
5.08%
WACC is unchanged from the previous period.
5.18%
Cost of equity is unchanged from the previous period.
3.99%
Cost of debt is unchanged from the previous period.
0.25
Beta is unchanged from the previous period.
79.24M
Diluted shares outstanding is unchanged from the previous period.
34.06B
Total debt is unchanged from the previous period.
696.60B
Total equity is unchanged from the previous period.
730.66B
Total capital is unchanged from the previous period.
4.66%
Debt weighting is unchanged from the previous period.
95.34%
Equity weighting is unchanged from the previous period.
24.53B
EBIAT has increased from the previous period.
-14.10B
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
379.47B
Terminal value is unchanged from the previous period.
352.76B
Enterprise value has increased from the previous period.
-18.24B
Net debt is unchanged from the previous period.
371.00B
Equity value has increased from the previous period.
4681.98
Equity value per share has increased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
677.00B
The estimated revenue has increased from the previous period.
42.31B
The estimated EBITDA has increased from the previous period.
250.97
The estimated EPS has increased from the previous period.
19.89B
The estimated net income has increased from the previous period.
28.71B
The estimated EBIT has increased from the previous period.
95.79B
The estimated SG&A expenses have increased from the previous period.
