111.48 - 114.40
76.75 - 114.40
5.09M / 4.23M (Avg.)
23.96 | 4.77
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Lower downside than MLM's downside of 3.49%.
Buy
Equal to MLM's analyst recommendation of Buy.
Analyze analyst forecasts for the company and compare them with competitors.
30.23B
Better than MLM's estimated revenue of 4.05B.
4.98B
Better than MLM's estimated ebitda of 733.54M.
2.14
Worse than MLM's estimated eps of 7.95.
1.56B
Better than MLM's estimated net income of 476.66M.
3.30B
Better than MLM's estimated ebit of 709.13M.
6.77B
Worse than MLM's estimated sg&a expense of 289.81M.
Analyze DCF forecasts for the company and compare them with competitors.
54.94B
Better than MLM's revenue of 9.91B.
6.63%
Worse than MLM's revenue growth rate of 8.68%.
9.11B
Better than MLM's ebitda of 3.28B.
16.58%
Worse than MLM's ebitda margin of 33.15%.
6.28B
Better than MLM's ebit of 2.46B.
11.44%
Worse than MLM's ebit margin of 24.80%.
2.82B
Worse than MLM's depreciation of 827.13M.
10.31B
Better than MLM's total cash of 871.56M.
18.77%
Better than MLM's cash as percentage of revenue of 8.80%.
4.35B
Worse than MLM's receivables of 1.20B.
7.92%
Better than MLM's receivables as percentage of revenue of 12.14%.
6.75B
Worse than MLM's inventories of 1.48B.
12.28%
Better than MLM's inventories as percentage of revenue of 14.94%.
4.79B
Worse than MLM's accounts payable of 555.33M.
8.73%
Worse than MLM's payables as percentage of revenue of 5.60%.
-2.83B
Better than MLM's capital expenditure of -909.87M.
-5.15%
Worse than MLM's capex as percentage of revenue of -9.18%.
8.64%
Worse than MLM's weighted average cost of capital (wacc) of 7.54%.
10.12%
Worse than MLM's cost of equity of 8.26%.
4.08%
Equal to MLM's cost of debt of 4.08%.
1.28
Worse than MLM's beta of 0.89.
689.50M
Worse than MLM's diluted shares outstanding of 61.60M.
17.15B
Worse than MLM's total debt of 5.80B.
64.88B
Better than MLM's total equity of 34.60B.
82.03B
Better than MLM's total capital of 40.41B.
20.91%
Worse than MLM's debt weighting of 14.36%.
79.09%
Worse than MLM's equity weighting of 85.64%.
4.73B
Better than MLM's ebiat of 1.95B.
4.34B
Better than MLM's unlevered free cash flow of 1.70B.
2.00%
Worse than MLM's long-term growth rate of 3.50%.
66.61B
Better than MLM's terminal value of 43.59B.
61.24B
Better than MLM's enterprise value of 36.11B.
12.98B
Worse than MLM's net debt of 5.13B.
48.26B
Better than MLM's equity value of 30.98B.
69.99
Worse than MLM's equity value per share of 502.90.
