5.46 - 5.64
4.95 - 8.28
2.0K / 2.4K (Avg.)
-282.00 | -0.02
Analyze analyst forecasts for the company and compare them with competitors.
2.02B
Worse than STERV.HE's estimated revenue of 10.07B.
332.77M
Worse than STERV.HE's estimated ebitda of 1.83B.
0.35
Worse than STERV.HE's estimated eps of 0.66.
124.23M
Worse than STERV.HE's estimated net income of 520.92M.
243.43M
Worse than STERV.HE's estimated ebit of 1.27B.
131.57M
Better than STERV.HE's estimated sg&a expense of 943.82M.
Analyze DCF forecasts for the company and compare them with competitors.
2.48B
Worse than STERV.HE's revenue of 11.68B.
18.98%
Better than STERV.HE's revenue growth rate of 14.92%.
448.60M
Worse than STERV.HE's ebitda of 2.32B.
18.09%
Worse than STERV.HE's ebitda margin of 19.84%.
366.40M
Worse than STERV.HE's ebit of 1.77B.
14.78%
Worse than STERV.HE's ebit margin of 15.15%.
82.20M
Better than STERV.HE's depreciation of 547.00M.
356.20M
Worse than STERV.HE's total cash of 1.92B.
14.37%
Worse than STERV.HE's cash as percentage of revenue of 16.41%.
395.90M
Better than STERV.HE's receivables of 1.56B.
15.97%
Worse than STERV.HE's receivables as percentage of revenue of 13.36%.
487.70M
Better than STERV.HE's inventories of 1.75B.
19.67%
Worse than STERV.HE's inventories as percentage of revenue of 14.96%.
314.00M
Better than STERV.HE's accounts payable of 1.83B.
12.66%
Better than STERV.HE's payables as percentage of revenue of 15.68%.
-274.20M
Worse than STERV.HE's capital expenditure of -704.00M.
-11.06%
Better than STERV.HE's capex as percentage of revenue of -6.03%.
6.17%
Better than STERV.HE's weighted average cost of capital (wacc) of 6.36%.
6.93%
Better than STERV.HE's cost of equity of 8.00%.
4.59%
Equal to STERV.HE's cost of debt of 4.59%.
0.50
Better than STERV.HE's beta of 0.72.
354.75M
Better than STERV.HE's diluted shares outstanding of 789.71M.
438.10M
Better than STERV.HE's total debt of 4.92B.
1.49B
Worse than STERV.HE's total equity of 7.59B.
1.92B
Worse than STERV.HE's total capital of 12.51B.
22.76%
Better than STERV.HE's debt weighting of 39.30%.
77.24%
Better than STERV.HE's equity weighting of 60.70%.
286.13M
Worse than STERV.HE's ebiat of 1.48B.
-67.47M
Worse than STERV.HE's unlevered free cash flow of 1.06B.
1.00%
Worse than STERV.HE's long-term growth rate of 2.00%.
1.38B
Worse than STERV.HE's terminal value of 12.95B.
1.22B
Worse than STERV.HE's enterprise value of 10.85B.
146.50M
Better than STERV.HE's net debt of 2.45B.
1.07B
Worse than STERV.HE's equity value of 8.40B.
3.02
Worse than STERV.HE's equity value per share of 10.63.
