5.46 - 5.56
4.95 - 8.28
1.3K / 2.4K (Avg.)
-277.00 | -0.02
Analyze analyst forecasts for the company and compare them with competitors.
2.41B
Equal to METSB.HE's estimated revenue of 2.41B.
356.71M
Equal to METSB.HE's estimated ebitda of 356.71M.
0.71
Equal to METSB.HE's estimated eps of 0.71.
251.87M
Worse than METSB.HE's estimated net income of 252.00M.
250.15M
Equal to METSB.HE's estimated ebit of 250.15M.
156.94M
Equal to METSB.HE's estimated sg&a expense of 156.94M.
Analyze DCF forecasts for the company and compare them with competitors.
2.13B
Equal to METSB.HE's revenue of 2.13B.
1.86%
Equal to METSB.HE's revenue growth rate of 1.86%.
303.79M
Equal to METSB.HE's ebitda of 303.79M.
14.29%
Equal to METSB.HE's ebitda margin of 14.29%.
205.54M
Equal to METSB.HE's ebit of 205.54M.
9.67%
Equal to METSB.HE's ebit margin of 9.67%.
98.24M
Equal to METSB.HE's depreciation of 98.24M.
319.97M
Equal to METSB.HE's total cash of 319.97M.
15.06%
Equal to METSB.HE's cash as percentage of revenue of 15.06%.
304.89M
Equal to METSB.HE's receivables of 304.89M.
14.35%
Equal to METSB.HE's receivables as percentage of revenue of 14.35%.
428.22M
Equal to METSB.HE's inventories of 428.22M.
20.15%
Equal to METSB.HE's inventories as percentage of revenue of 20.15%.
283.76M
Equal to METSB.HE's accounts payable of 283.76M.
13.35%
Equal to METSB.HE's payables as percentage of revenue of 13.35%.
-209.04M
Equal to METSB.HE's capital expenditure of -209.04M.
-9.84%
Equal to METSB.HE's capex as percentage of revenue of -9.84%.
5.21%
Equal to METSB.HE's weighted average cost of capital (wacc) of 5.21%.
6.10%
Equal to METSB.HE's cost of equity of 6.10%.
4.08%
Equal to METSB.HE's cost of debt of 4.08%.
0.43
Equal to METSB.HE's beta of 0.43.
354.99M
Equal to METSB.HE's diluted shares outstanding of 354.99M.
460.70M
Equal to METSB.HE's total debt of 460.70M.
1.15B
Equal to METSB.HE's total equity of 1.15B.
1.61B
Equal to METSB.HE's total capital of 1.61B.
28.57%
Equal to METSB.HE's debt weighting of 28.57%.
71.43%
Equal to METSB.HE's equity weighting of 71.43%.
150.33M
Equal to METSB.HE's ebiat of 150.33M.
31.36M
Equal to METSB.HE's unlevered free cash flow of 31.36M.
1.00%
Equal to METSB.HE's long-term growth rate of 1.00%.
752.34M
Equal to METSB.HE's terminal value of 752.34M.
774.95M
Equal to METSB.HE's enterprise value of 774.95M.
278.10M
Equal to METSB.HE's net debt of 278.10M.
496.85M
Equal to METSB.HE's equity value of 496.85M.
1.40
Equal to METSB.HE's equity value per share of 1.40.