1536.00 - 1565.00
1090.00 - 1784.00
46.2K / 155.6K (Avg.)
23.48 | 66.41
Analyze analyst forecasts for the company and compare them with competitors.
13.60B
The estimated revenue has increased from the previous period.
508.98M
The estimated EBITDA has increased from the previous period.
42.30
The estimated EPS has decreased from the previous period.
269.83M
The estimated net income has decreased from the previous period.
265.62M
The estimated EBIT has increased from the previous period.
1.59B
The estimated SG&A expenses have increased from the previous period.
Analyze DCF forecasts for the company and compare them with competitors.
13.60B
Revenue has increased from the previous period.
7.98%
Revenue growth rate has increased from the previous period.
555.36M
EBITDA has increased from the previous period.
4.08%
EBITDA margin has increased from the previous period.
287.31M
EBIT has increased from the previous period.
2.11%
EBIT margin has increased from the previous period.
268.05M
Depreciation has increased from the previous period.
954.88M
Total cash has decreased from the previous period.
7.02%
Cash percentage has decreased from the previous period.
7.11B
Receivables have increased from the previous period.
52.26%
Receivables percentage has increased from the previous period.
4.19B
Inventories have increased from the previous period.
30.80%
Inventory percentage has decreased from the previous period.
3.29B
Accounts payable has increased from the previous period.
24.18%
Payables percentage has increased from the previous period.
-374.00M
Capital expenditure has increased from the previous period.
-2.75%
CapEx percentage has increased from the previous period.
4.46%
WACC has increased from the previous period.
4.93%
Cost of equity is unchanged from the previous period.
3.99%
Cost of debt is unchanged from the previous period.
0.19
Beta is unchanged from the previous period.
6.38M
Diluted shares outstanding is unchanged from the previous period.
8.99B
Total debt is unchanged from the previous period.
9.03B
Total equity is unchanged from the previous period.
18.02B
Total capital is unchanged from the previous period.
49.88%
Debt weighting is unchanged from the previous period.
50.12%
Equity weighting is unchanged from the previous period.
289.69M
EBIAT has increased from the previous period.
-509.13M
UFCF has decreased from the previous period.
2.70%
Long-term growth rate is unchanged from the previous period.
-92.46B
Terminal value is unchanged from the previous period.
-77.98B
Enterprise value has increased from the previous period.
8.06B
Net debt is unchanged from the previous period.
-86.04B
Equity value has increased from the previous period.
-13488.50
Equity value per share has increased from the previous period.
