111.48 - 114.40
76.75 - 114.40
5.09M / 4.23M (Avg.)
23.96 | 4.77
Analyze DCF forecasts for the company and compare them with competitors.
39.42B
Better than VMC's revenue of 8.77B.
8.68%
Worse than VMC's revenue growth rate of 12.75%.
6.21B
Better than VMC's ebitda of 2.25B.
15.75%
Worse than VMC's ebitda margin of 25.66%.
4.02B
Better than VMC's ebit of 1.49B.
10.19%
Worse than VMC's ebit margin of 17.01%.
2.19B
Worse than VMC's depreciation of 759.47M.
9.32B
Better than VMC's total cash of 852.13M.
23.64%
Better than VMC's cash as percentage of revenue of 9.71%.
3.06B
Worse than VMC's receivables of 451.36M.
7.75%
Worse than VMC's receivables as percentage of revenue of 5.14%.
4.65B
Worse than VMC's inventories of 767.76M.
11.80%
Worse than VMC's inventories as percentage of revenue of 8.75%.
3.24B
Worse than VMC's accounts payable of 505.64M.
8.23%
Worse than VMC's payables as percentage of revenue of 5.76%.
-1.84B
Better than VMC's capital expenditure of -753.94M.
-4.66%
Worse than VMC's capex as percentage of revenue of -8.59%.
9.65%
Worse than VMC's weighted average cost of capital (wacc) of 7.68%.
10.90%
Worse than VMC's cost of equity of 8.20%.
4.40%
Better than VMC's cost of debt of 4.47%.
1.38
Worse than VMC's beta of 0.81.
729.20M
Worse than VMC's diluted shares outstanding of 133.70M.
13.52B
Worse than VMC's total debt of 4.39B.
68.33B
Better than VMC's total equity of 35.42B.
81.85B
Better than VMC's total capital of 39.80B.
16.51%
Worse than VMC's debt weighting of 11.02%.
83.49%
Worse than VMC's equity weighting of 88.98%.
3.03B
Better than VMC's ebiat of 1.15B.
4.78B
Better than VMC's unlevered free cash flow of 1.56B.
2.00%
Worse than VMC's long-term growth rate of 4.00%.
56.34B
Better than VMC's terminal value of 49.07B.
50.72B
Better than VMC's enterprise value of 39.83B.
6.94B
Worse than VMC's net debt of 3.45B.
43.78B
Better than VMC's equity value of 36.37B.
60.04
Worse than VMC's equity value per share of 272.06.
Analyze analyst forecasts for the company and compare them with competitors.
38.39B
Better than VMC's estimated revenue of 8.11B.
6.05B
Better than VMC's estimated ebitda of 2.08B.
5.53
Worse than VMC's estimated eps of 9.06.
3.97B
Better than VMC's estimated net income of 1.18B.
3.91B
Better than VMC's estimated ebit of 1.38B.
8.60B
Worse than VMC's estimated sg&a expense of 591.11M.
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Has downside compared to VMC's upside of 5.31%.
Buy
Equal to VMC's analyst recommendation of Buy.
