111.48 - 114.40
76.75 - 114.39
5.09M / 4.21M (Avg.)
23.96 | 4.77
Analyze DCF forecasts for the company and compare them with competitors.
42.85B
Better than JHX's revenue of 4.37B.
8.68%
Worse than JHX's revenue growth rate of 11.14%.
6.75B
Better than JHX's ebitda of 975.63M.
15.75%
Worse than JHX's ebitda margin of 22.30%.
4.37B
Better than JHX's ebit of 772.26M.
10.19%
Worse than JHX's ebit margin of 17.65%.
2.38B
Worse than JHX's depreciation of 203.37M.
10.13B
Better than JHX's total cash of 269.90M.
23.64%
Better than JHX's cash as percentage of revenue of 6.17%.
3.32B
Worse than JHX's receivables of 476.87M.
7.75%
Better than JHX's receivables as percentage of revenue of 10.90%.
5.06B
Worse than JHX's inventories of 390.60M.
11.80%
Worse than JHX's inventories as percentage of revenue of 8.93%.
3.53B
Worse than JHX's accounts payable of 271.28M.
8.23%
Worse than JHX's payables as percentage of revenue of 6.20%.
-2.00B
Better than JHX's capital expenditure of -406.07M.
-4.66%
Worse than JHX's capex as percentage of revenue of -9.28%.
9.65%
Worse than JHX's weighted average cost of capital (wacc) of 9.38%.
10.90%
Worse than JHX's cost of equity of 9.90%.
4.40%
Equal to JHX's cost of debt of 4.40%.
1.38
Worse than JHX's beta of 1.17.
729.20M
Worse than JHX's diluted shares outstanding of 439.60M.
13.52B
Worse than JHX's total debt of 1.20B.
68.33B
Better than JHX's total equity of 14.30B.
81.85B
Better than JHX's total capital of 15.50B.
16.51%
Worse than JHX's debt weighting of 7.75%.
83.49%
Worse than JHX's equity weighting of 92.25%.
3.30B
Better than JHX's ebiat of 552.00M.
3.29B
Better than JHX's unlevered free cash flow of 210.12M.
2.00%
Equal to JHX's long-term growth rate of 2.00%.
56.34B
Better than JHX's terminal value of 6.11B.
50.72B
Better than JHX's enterprise value of 5.20B.
6.94B
Worse than JHX's net debt of 836.00M.
43.78B
Better than JHX's equity value of 4.36B.
60.04
Better than JHX's equity value per share of 9.92.
Analyze analyst forecasts for the company and compare them with competitors.
38.39B
No peer data available for comparison.
6.05B
No peer data available for comparison.
5.53
No peer data available for comparison.
3.97B
No peer data available for comparison.
3.91B
No peer data available for comparison.
8.60B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Has downside compared to JHX's upside of 171.14%.
Buy
Equal to JHX's analyst recommendation of Buy.
