5.56 - 5.56
4.95 - 8.28
45 / 2.4K (Avg.)
-278.00 | -0.02
Analyze analyst forecasts for the company and compare them with competitors.
1.99B
Equal to METSB.HE's estimated revenue of 1.99B.
294.58M
Equal to METSB.HE's estimated ebitda of 294.58M.
0.15
Equal to METSB.HE's estimated eps of 0.15.
51.70M
Worse than METSB.HE's estimated net income of 56.43M.
206.58M
Equal to METSB.HE's estimated ebit of 206.58M.
129.60M
Equal to METSB.HE's estimated sg&a expense of 129.60M.
Analyze DCF forecasts for the company and compare them with competitors.
1.93B
Equal to METSB.HE's revenue of 1.93B.
No Data
No DCF data available for this metric in the selected year.
233.00M
Equal to METSB.HE's ebitda of 233.00M.
12.06%
Equal to METSB.HE's ebitda margin of 12.06%.
138.40M
Equal to METSB.HE's ebit of 138.40M.
7.16%
Equal to METSB.HE's ebit margin of 7.16%.
94.60M
Equal to METSB.HE's depreciation of 94.60M.
134.20M
Equal to METSB.HE's total cash of 134.20M.
6.95%
Equal to METSB.HE's cash as percentage of revenue of 6.95%.
305.40M
Equal to METSB.HE's receivables of 305.40M.
15.81%
Equal to METSB.HE's receivables as percentage of revenue of 15.81%.
368.20M
Equal to METSB.HE's inventories of 368.20M.
19.06%
Equal to METSB.HE's inventories as percentage of revenue of 19.06%.
63.40M
Equal to METSB.HE's accounts payable of 63.40M.
3.28%
Equal to METSB.HE's payables as percentage of revenue of 3.28%.
-94.30M
Equal to METSB.HE's capital expenditure of -94.30M.
-4.88%
Equal to METSB.HE's capex as percentage of revenue of -4.88%.
6.27%
Equal to METSB.HE's weighted average cost of capital (wacc) of 6.27%.
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%.
120.85M
Equal to METSB.HE's ebiat of 120.85M.
-489.05M
Equal to METSB.HE's unlevered free cash flow of -489.05M.
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.
1.21B
Equal to METSB.HE's enterprise value of 1.21B.
146.50M
Equal to METSB.HE's net debt of 146.50M.
1.07B
Equal to METSB.HE's equity value of 1.07B.
3.00
Equal to METSB.HE's equity value per share of 3.00.