3.02 - 3.02
2.85 - 3.74
400 / 3.8K (Avg.)
12.58 | 0.24
Analyze DCF forecasts for the company and compare them with competitors.
283.51M
Revenue has increased from the previous period.
12.84%
Revenue growth rate is unchanged from the previous period.
35.72M
EBITDA has increased from the previous period.
12.60%
EBITDA margin is unchanged from the previous period.
23.66M
EBIT has increased from the previous period.
8.35%
EBIT margin is unchanged from the previous period.
12.06M
Depreciation has increased from the previous period.
12.58M
Total cash has increased from the previous period.
4.44%
Cash percentage is unchanged from the previous period.
38.38M
Receivables have increased from the previous period.
13.54%
Receivables percentage is unchanged from the previous period.
33.33M
Inventories have increased from the previous period.
11.76%
Inventory percentage is unchanged from the previous period.
20.04M
Accounts payable has increased from the previous period.
7.07%
Payables percentage is unchanged from the previous period.
-5.81M
Capital expenditure has increased from the previous period.
-2.05%
CapEx percentage is unchanged from the previous period.
4.28%
WACC is unchanged from the previous period.
5.26%
Cost of equity is unchanged from the previous period.
4.09%
Cost of debt is unchanged from the previous period.
0.25
Beta is unchanged from the previous period.
29.07M
Diluted shares outstanding is unchanged from the previous period.
62.27M
Total debt is unchanged from the previous period.
94.18M
Total equity is unchanged from the previous period.
156.46M
Total capital is unchanged from the previous period.
39.80%
Debt weighting is unchanged from the previous period.
60.20%
Equity weighting is unchanged from the previous period.
16.19M
EBIAT has increased from the previous period.
16.57M
UFCF has increased from the previous period.
0.50%
Long-term growth rate is unchanged from the previous period.
496.85M
Terminal value is unchanged from the previous period.
475.15M
Enterprise value is unchanged from the previous period.
50.51M
Net debt is unchanged from the previous period.
424.64M
Equity value is unchanged from the previous period.
14.61
Equity value per share is unchanged from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
219.00M
The estimated revenue has increased from the previous period.
27.59M
The estimated EBITDA has increased from the previous period.
0.25
The estimated EPS has increased from the previous period.
7.27M
The estimated net income has increased from the previous period.
18.28M
The estimated EBIT has increased from the previous period.
8.75M
The estimated SG&A expenses have increased from the previous period.
