33.44 - 34.57
31.40 - 61.90
7.61M / 5.95M (Avg.)
-152.73 | -0.22
Analyze analyst forecasts for the company and compare them with competitors.
1.88B
No peer data available for comparison.
-1.20B
No peer data available for comparison.
0.38
No peer data available for comparison.
191.97M
No peer data available for comparison.
-1.35B
No peer data available for comparison.
2.12B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
428.35M
Worse than NET's revenue of 975.24M.
71.40%
Better than NET's revenue growth rate of 48.57%.
-341.93M
Worse than NET's ebitda of -92.13M.
-79.83%
Worse than NET's ebitda margin of -9.45%.
-391.39M
Worse than NET's ebit of -237.25M.
-91.37%
Worse than NET's ebit margin of -24.33%.
49.46M
Better than NET's depreciation of 145.12M.
921.22M
Worse than NET's total cash of 1.65B.
215.06%
Better than NET's cash as percentage of revenue of 169.18%.
81.99M
Better than NET's receivables of 156.84M.
19.14%
Worse than NET's receivables as percentage of revenue of 16.08%.
33.07M
Worse than NET's inventories of 0.00.
7.72%
Worse than NET's inventories as percentage of revenue of 0.00%.
54.70M
Worse than NET's accounts payable of 35.61M.
12.77%
Worse than NET's payables as percentage of revenue of 3.65%.
-19.35M
Worse than NET's capital expenditure of -163.36M.
-4.52%
Worse than NET's capex as percentage of revenue of -16.75%.
11.55%
Worse than NET's weighted average cost of capital (wacc) of 9.38%.
11.58%
Worse than NET's cost of equity of 9.58%.
4.40%
Equal to NET's cost of debt of 4.40%.
1.52
Worse than NET's beta of 1.10.
534.88M
Worse than NET's diluted shares outstanding of 333.66M.
99.49M
Better than NET's total debt of 1.44B.
23.34B
Worse than NET's total equity of 36.40B.
23.44B
Worse than NET's total capital of 37.84B.
0.42%
Better than NET's debt weighting of 3.79%.
99.58%
Better than NET's equity weighting of 96.21%.
-392.69M
Worse than NET's ebiat of -240.54M.
-386.41M
Worse than NET's unlevered free cash flow of -303.96M.
2.00%
Equal to NET's long-term growth rate of 2.00%.
-99.35B
Worse than NET's terminal value of -41.52B.
-71.64B
Worse than NET's enterprise value of -32.34B.
-36.05M
Better than NET's net debt of 1.35B.
-71.60B
Worse than NET's equity value of -33.69B.
-133.86
Worse than NET's equity value per share of -100.97.
View analysts' price targets and recommendations, and compare them with competitors.
$49.00
Analysts expect the stock price to increase by 45.83%.
Buy
Positive consensus among analysts.
