111.48 - 114.40
76.75 - 114.39
5.09M / 4.21M (Avg.)
23.96 | 4.77
Analyze analyst forecasts for the company and compare them with competitors.
38.39B
Better than MLM's estimated revenue of 7.18B.
6.05B
Better than MLM's estimated ebitda of 2.03B.
5.53
Worse than MLM's estimated eps of 20.88.
3.97B
Better than MLM's estimated net income of 1.28B.
3.91B
Better than MLM's estimated ebit of 1.44B.
8.60B
Worse than MLM's estimated sg&a expense of 464.23M.
Analyze DCF forecasts for the company and compare them with competitors.
32.16B
Better than MLM's revenue of 5.41B.
12.30%
Worse than MLM's revenue growth rate of 14.46%.
5.16B
Better than MLM's ebitda of 1.46B.
16.04%
Worse than MLM's ebitda margin of 27.00%.
3.55B
Better than MLM's ebit of 998.20M.
11.03%
Worse than MLM's ebit margin of 18.44%.
1.61B
Worse than MLM's depreciation of 463.60M.
6.00B
Better than MLM's total cash of 258.40M.
18.67%
Better than MLM's cash as percentage of revenue of 4.77%.
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.
3.75B
Worse than MLM's inventories of 752.60M.
11.66%
Better than MLM's inventories as percentage of revenue of 13.90%.
2.83B
Worse than MLM's accounts payable of 356.20M.
8.80%
Worse than MLM's payables as percentage of revenue of 6.58%.
-1.61B
Better than MLM's capital expenditure of -423.10M.
-5.02%
Worse than MLM's capex as percentage of revenue of -7.81%.
9.67%
Worse than MLM's weighted average cost of capital (wacc) of 7.99%.
10.90%
Worse than MLM's cost of equity of 8.63%.
4.40%
Equal to MLM's cost of debt of 4.40%.
1.38
Worse than MLM's beta of 0.90.
729.20M
Worse than MLM's diluted shares outstanding of 62.10M.
13.52B
Worse than MLM's total debt of 4.92B.
68.33B
Better than MLM's total equity of 33.26B.
81.85B
Better than MLM's total capital of 38.19B.
16.51%
Worse than MLM's debt weighting of 12.90%.
83.49%
Worse than MLM's equity weighting of 87.10%.
2.79B
Better than MLM's ebiat of 819.68M.
2.86B
Better than MLM's unlevered free cash flow of 766.08M.
2.00%
Worse than MLM's long-term growth rate of 3.50%.
56.34B
Better than MLM's terminal value of 35.19B.
50.68B
Better than MLM's enterprise value of 28.95B.
6.94B
Worse than MLM's net debt of 3.64B.
43.74B
Better than MLM's equity value of 25.31B.
59.98
Worse than MLM's equity value per share of 407.52.
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.
