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.
418.97M
No previous data to compare.
-256.32M
No previous data to compare.
-0.49
No previous data to compare.
-260.94M
No previous data to compare.
-298.33M
No previous data to compare.
471.68M
No previous data to compare.
Analyze DCF forecasts for the company and compare them with competitors.
12.12B
Revenue has increased from the previous period.
66.85%
Revenue growth rate is unchanged from the previous period.
-7.73B
EBITDA has decreased from the previous period.
-63.74%
EBITDA margin is unchanged from the previous period.
-8.69B
EBIT has decreased from the previous period.
-71.70%
EBIT margin is unchanged from the previous period.
1.47B
Depreciation has increased from the previous period.
11.11B
Total cash has increased from the previous period.
91.68%
Cash percentage is unchanged from the previous period.
2.44B
Receivables have increased from the previous period.
20.14%
Receivables percentage is unchanged from the previous period.
862.03M
Inventories have increased from the previous period.
7.11%
Inventory percentage is unchanged from the previous period.
1.06B
Accounts payable has increased from the previous period.
8.77%
Payables percentage is unchanged from the previous period.
-1.18B
Capital expenditure has increased from the previous period.
-9.73%
CapEx percentage is unchanged from the previous period.
11.55%
WACC is unchanged from the previous period.
11.58%
Cost of equity is unchanged from the previous period.
4.40%
Cost of debt is unchanged from the previous period.
1.52
Beta is unchanged from the previous period.
534.88M
Diluted shares outstanding is unchanged from the previous period.
99.49M
Total debt is unchanged from the previous period.
23.34B
Total equity is unchanged from the previous period.
23.44B
Total capital is unchanged from the previous period.
0.42%
Debt weighting is unchanged from the previous period.
99.58%
Equity weighting is unchanged from the previous period.
-8.69B
EBIAT has decreased from the previous period.
-9.30B
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-99.35B
Terminal value is unchanged from the previous period.
-71.64B
Enterprise value is unchanged from the previous period.
-36.05M
Net debt is unchanged from the previous period.
-71.60B
Equity value is unchanged from the previous period.
-133.86
Equity value per share is unchanged from the previous period.
View analysts' price targets and recommendations, and compare them with competitors.
$49.00
Lower upside than S's upside of 52.25%.
Buy
Equal to S's analyst recommendation of Buy.
