5.38 - 5.60
4.95 - 8.28
2.3K / 2.4K (Avg.)
-279.00 | -0.02
Analyze analyst forecasts for the company and compare them with competitors.
2.20B
Worse than HUH1V.HE's estimated revenue of 4.28B.
326.93M
Worse than HUH1V.HE's estimated ebitda of 593.30M.
0.47
Worse than HUH1V.HE's estimated eps of 2.66.
168.44M
Worse than HUH1V.HE's estimated net income of 272.08M.
229.26M
Worse than HUH1V.HE's estimated ebit of 367.85M.
143.84M
Better than HUH1V.HE's estimated sg&a expense of 359.00M.
Analyze DCF forecasts for the company and compare them with competitors.
1.93B
Worse than HUH1V.HE's revenue of 3.40B.
No Data
No DCF data available for this metric in the selected year.
233.00M
Worse than HUH1V.HE's ebitda of 450.20M.
12.06%
Worse than HUH1V.HE's ebitda margin of 13.25%.
138.40M
Worse than HUH1V.HE's ebit of 286.00M.
7.16%
Worse than HUH1V.HE's ebit margin of 8.41%.
94.60M
Better than HUH1V.HE's depreciation of 164.20M.
134.20M
Worse than HUH1V.HE's total cash of 199.40M.
6.95%
Better than HUH1V.HE's cash as percentage of revenue of 5.87%.
305.40M
Better than HUH1V.HE's receivables of 623.40M.
15.81%
Better than HUH1V.HE's receivables as percentage of revenue of 18.34%.
368.20M
Better than HUH1V.HE's inventories of 492.70M.
19.06%
Worse than HUH1V.HE's inventories as percentage of revenue of 14.50%.
63.40M
Better than HUH1V.HE's accounts payable of 405.60M.
3.28%
Better than HUH1V.HE's payables as percentage of revenue of 11.93%.
-94.30M
Worse than HUH1V.HE's capital expenditure of -203.90M.
-4.88%
Worse than HUH1V.HE's capex as percentage of revenue of -6.00%.
6.27%
Worse than HUH1V.HE's weighted average cost of capital (wacc) of 6.04%.
6.93%
Better than HUH1V.HE's cost of equity of 7.20%.
4.59%
Better than HUH1V.HE's cost of debt of 4.85%.
0.50
Better than HUH1V.HE's beta of 0.55.
354.75M
Worse than HUH1V.HE's diluted shares outstanding of 104.91M.
438.10M
Better than HUH1V.HE's total debt of 1.65B.
1.49B
Worse than HUH1V.HE's total equity of 3.52B.
1.92B
Worse than HUH1V.HE's total capital of 5.17B.
22.76%
Better than HUH1V.HE's debt weighting of 31.99%.
77.24%
Better than HUH1V.HE's equity weighting of 68.01%.
120.85M
Worse than HUH1V.HE's ebiat of 211.80M.
-489.05M
Better than HUH1V.HE's unlevered free cash flow of -538.40M.
1.00%
Worse than HUH1V.HE's long-term growth rate of 2.00%.
1.38B
Worse than HUH1V.HE's terminal value of 5.07B.
1.21B
Worse than HUH1V.HE's enterprise value of 3.99B.
146.50M
Better than HUH1V.HE's net debt of 1.31B.
1.07B
Worse than HUH1V.HE's equity value of 2.69B.
3.00
Worse than HUH1V.HE's equity value per share of 25.60.
