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.
2.09B
Worse than VALMT.HE's estimated revenue of 4.03B.
344.63M
Worse than VALMT.HE's estimated ebitda of 483.92M.
0.87
Worse than VALMT.HE's estimated eps of 2.01.
307.06M
Worse than VALMT.HE's estimated net income of 370.84M.
252.11M
Worse than VALMT.HE's estimated ebit of 355.35M.
136.26M
Better than VALMT.HE's estimated sg&a expense of 552.31M.
Analyze DCF forecasts for the company and compare them with competitors.
2.08B
Worse than VALMT.HE's revenue of 3.94B.
10.30%
Better than VALMT.HE's revenue growth rate of 5.24%.
344.90M
Worse than VALMT.HE's ebitda of 509.00M.
16.55%
Better than VALMT.HE's ebitda margin of 12.93%.
259.30M
Worse than VALMT.HE's ebit of 402.00M.
12.44%
Better than VALMT.HE's ebit margin of 10.21%.
85.60M
Better than VALMT.HE's depreciation of 107.00M.
524.20M
Worse than VALMT.HE's total cash of 564.00M.
25.15%
Better than VALMT.HE's cash as percentage of revenue of 14.33%.
332.50M
Better than VALMT.HE's receivables of 1.10B.
15.95%
Better than VALMT.HE's receivables as percentage of revenue of 28.00%.
374.00M
Better than VALMT.HE's inventories of 662.00M.
17.95%
Worse than VALMT.HE's inventories as percentage of revenue of 16.82%.
298.50M
Better than VALMT.HE's accounts payable of 374.00M.
14.32%
Worse than VALMT.HE's payables as percentage of revenue of 9.50%.
-213.70M
Better than VALMT.HE's capital expenditure of -97.00M.
-10.25%
Better than VALMT.HE's capex as percentage of revenue of -2.46%.
6.19%
Better than VALMT.HE's weighted average cost of capital (wacc) of 7.89%.
6.93%
Better than VALMT.HE's cost of equity of 9.36%.
4.59%
Equal to VALMT.HE's cost of debt of 4.59%.
0.50
Better than VALMT.HE's beta of 1.01.
354.75M
Worse than VALMT.HE's diluted shares outstanding of 184.15M.
438.10M
Better than VALMT.HE's total debt of 1.48B.
1.49B
Worse than VALMT.HE's total equity of 4.47B.
1.92B
Worse than VALMT.HE's total capital of 5.95B.
22.76%
Better than VALMT.HE's debt weighting of 24.93%.
77.24%
Better than VALMT.HE's equity weighting of 75.07%.
207.06M
Worse than VALMT.HE's ebiat of 301.25M.
69.56M
Worse than VALMT.HE's unlevered free cash flow of 94.25M.
1.00%
Worse than VALMT.HE's long-term growth rate of 3.00%.
1.38B
Worse than VALMT.HE's terminal value of 9.12B.
1.22B
Worse than VALMT.HE's enterprise value of 6.55B.
146.50M
Better than VALMT.HE's net debt of 1.05B.
1.07B
Worse than VALMT.HE's equity value of 5.50B.
3.02
Worse than VALMT.HE's equity value per share of 29.85.
