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 STERV.HE's estimated revenue of 9.46B.
326.93M
Worse than STERV.HE's estimated ebitda of 1.42B.
0.47
Worse than STERV.HE's estimated eps of 0.65.
168.44M
Worse than STERV.HE's estimated net income of 462.90M.
229.26M
Worse than STERV.HE's estimated ebit of 894.66M.
143.84M
Better than STERV.HE's estimated sg&a expense of 887.23M.
Analyze DCF forecasts for the company and compare them with competitors.
1.97B
Worse than STERV.HE's revenue of 9.38B.
1.35%
Better than STERV.HE's revenue growth rate of -0.19%.
291.87M
Worse than STERV.HE's ebitda of 1.41B.
14.83%
Worse than STERV.HE's ebitda margin of 14.99%.
204.68M
Worse than STERV.HE's ebit of 886.69M.
10.40%
Better than STERV.HE's ebit margin of 9.45%.
87.19M
Better than STERV.HE's depreciation of 519.01M.
286.58M
Worse than STERV.HE's total cash of 1.61B.
14.56%
Worse than STERV.HE's cash as percentage of revenue of 17.16%.
288.05M
Better than STERV.HE's receivables of 976.72M.
14.64%
Worse than STERV.HE's receivables as percentage of revenue of 10.41%.
375.63M
Better than STERV.HE's inventories of 1.34B.
19.09%
Worse than STERV.HE's inventories as percentage of revenue of 14.28%.
219.56M
Better than STERV.HE's accounts payable of 1.46B.
11.16%
Better than STERV.HE's payables as percentage of revenue of 15.58%.
-179.50M
Worse than STERV.HE's capital expenditure of -683.80M.
-9.12%
Better than STERV.HE's capex as percentage of revenue of -7.29%.
6.20%
Better than STERV.HE's weighted average cost of capital (wacc) of 6.31%.
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%.
165.30M
Worse than STERV.HE's ebiat of 714.92M.
-29.42M
Better than STERV.HE's unlevered free cash flow of -474.13M.
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 10.87B.
146.50M
Better than STERV.HE's net debt of 2.45B.
1.07B
Worse than STERV.HE's equity value of 8.42B.
3.01
Worse than STERV.HE's equity value per share of 10.66.
