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.
1.92B
Equal to METSB.HE's estimated revenue of 1.92B.
316.51M
Equal to METSB.HE's estimated ebitda of 316.51M.
0.41
Equal to METSB.HE's estimated eps of 0.41.
146.54M
Equal to METSB.HE's estimated net income of 146.54M.
231.54M
Equal to METSB.HE's estimated ebit of 231.54M.
125.14M
Equal to METSB.HE's estimated sg&a expense of 125.14M.
Analyze DCF forecasts for the company and compare them with competitors.
1.99B
Equal to METSB.HE's revenue of 1.99B.
1.35%
Equal to METSB.HE's revenue growth rate of 1.35%.
295.81M
Equal to METSB.HE's ebitda of 295.81M.
14.83%
Equal to METSB.HE's ebitda margin of 14.83%.
207.44M
Equal to METSB.HE's ebit of 207.44M.
10.40%
Equal to METSB.HE's ebit margin of 10.40%.
88.37M
Equal to METSB.HE's depreciation of 88.37M.
290.45M
Equal to METSB.HE's total cash of 290.45M.
14.56%
Equal to METSB.HE's cash as percentage of revenue of 14.56%.
291.94M
Equal to METSB.HE's receivables of 291.94M.
14.64%
Equal to METSB.HE's receivables as percentage of revenue of 14.64%.
380.70M
Equal to METSB.HE's inventories of 380.70M.
19.09%
Equal to METSB.HE's inventories as percentage of revenue of 19.09%.
222.53M
Equal to METSB.HE's accounts payable of 222.53M.
11.16%
Equal to METSB.HE's payables as percentage of revenue of 11.16%.
-181.92M
Equal to METSB.HE's capital expenditure of -181.92M.
-9.12%
Equal to METSB.HE's capex as percentage of revenue of -9.12%.
6.20%
Equal to METSB.HE's weighted average cost of capital (wacc) of 6.20%.
6.93%
Equal to METSB.HE's cost of equity of 6.93%.
4.59%
Equal to METSB.HE's cost of debt of 4.59%.
0.50
Equal to METSB.HE's beta of 0.50.
354.75M
Equal to METSB.HE's diluted shares outstanding of 354.75M.
438.10M
Equal to METSB.HE's total debt of 438.10M.
1.49B
Equal to METSB.HE's total equity of 1.49B.
1.92B
Equal to METSB.HE's total capital of 1.92B.
22.76%
Equal to METSB.HE's debt weighting of 22.76%.
77.24%
Equal to METSB.HE's equity weighting of 77.24%.
167.53M
Equal to METSB.HE's ebiat of 167.53M.
67.98M
Equal to METSB.HE's unlevered free cash flow of 67.98M.
1.00%
Equal to METSB.HE's long-term growth rate of 1.00%.
1.38B
Equal to METSB.HE's terminal value of 1.38B.
1.22B
Equal to METSB.HE's enterprise value of 1.22B.
146.50M
Equal to METSB.HE's net debt of 146.50M.
1.07B
Equal to METSB.HE's equity value of 1.07B.
3.01
Equal to METSB.HE's equity value per share of 3.01.
