0.51 - 0.61
0.03 - 0.62
156.49M / 30.26M (Avg.)
-0.58 | -0.01
Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
4.45M
Revenue has increased from the previous period.
134.12%
Revenue growth rate has increased from the previous period.
-8.15M
EBITDA has increased from the previous period.
-182.93%
EBITDA margin has increased from the previous period.
-8.58M
EBIT has increased from the previous period.
-192.59%
EBIT margin has increased from the previous period.
430.00K
Depreciation has increased from the previous period.
2.73M
Total cash has decreased from the previous period.
61.31%
Cash percentage has decreased from the previous period.
1.52M
Receivables have increased from the previous period.
34.11%
Receivables 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.
3.15M
Accounts payable has increased from the previous period.
70.74%
Payables percentage has increased from the previous period.
-1.83M
Capital expenditure has increased from the previous period.
-41.01%
CapEx percentage has increased from the previous period.
22.26%
WACC is unchanged from the previous period.
22.44%
Cost of equity is unchanged from the previous period.
7.59%
Cost of debt is unchanged from the previous period.
3.91
Beta is unchanged from the previous period.
548.41M
Diluted shares outstanding is unchanged from the previous period.
3.20M
Total debt is unchanged from the previous period.
249.53M
Total equity is unchanged from the previous period.
252.73M
Total capital is unchanged from the previous period.
1.27%
Debt weighting is unchanged from the previous period.
98.73%
Equity weighting is unchanged from the previous period.
-8.58M
EBIAT has increased from the previous period.
-7.90M
UFCF has increased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-46.87M
Terminal value is unchanged from the previous period.
-31.70M
Enterprise value is unchanged from the previous period.
2.74M
Net debt is unchanged from the previous period.
-34.44M
Equity value is unchanged from the previous period.
-0.06
Equity value per share is unchanged from the previous period.
