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 VALMT.HE's estimated revenue of 5.42B.
326.93M
Worse than VALMT.HE's estimated ebitda of 660.31M.
0.47
Worse than VALMT.HE's estimated eps of 2.17.
168.44M
Worse than VALMT.HE's estimated net income of 366.74M.
229.26M
Worse than VALMT.HE's estimated ebit of 487.33M.
143.84M
Better than VALMT.HE's estimated sg&a expense of 763.27M.
Analyze DCF forecasts for the company and compare them with competitors.
1.97B
Worse than VALMT.HE's revenue of 6.20B.
1.35%
Worse than VALMT.HE's revenue growth rate of 12.16%.
291.87M
Worse than VALMT.HE's ebitda of 756.15M.
14.83%
Better than VALMT.HE's ebitda margin of 12.19%.
204.68M
Worse than VALMT.HE's ebit of 558.06M.
10.40%
Better than VALMT.HE's ebit margin of 8.99%.
87.19M
Better than VALMT.HE's depreciation of 198.09M.
286.58M
Worse than VALMT.HE's total cash of 595.77M.
14.56%
Better than VALMT.HE's cash as percentage of revenue of 9.60%.
288.05M
Better than VALMT.HE's receivables of 1.43B.
14.64%
Better than VALMT.HE's receivables as percentage of revenue of 23.10%.
375.63M
Better than VALMT.HE's inventories of 1.04B.
19.09%
Worse than VALMT.HE's inventories as percentage of revenue of 16.69%.
219.56M
Better than VALMT.HE's accounts payable of 589.91M.
11.16%
Worse than VALMT.HE's payables as percentage of revenue of 9.51%.
-179.50M
Better than VALMT.HE's capital expenditure of -143.18M.
-9.12%
Better than VALMT.HE's capex as percentage of revenue of -2.31%.
6.20%
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%.
165.30M
Worse than VALMT.HE's ebiat of 422.53M.
-29.42M
Better than VALMT.HE's unlevered free cash flow of -872.42M.
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 5.49B.
3.01
Worse than VALMT.HE's equity value per share of 29.83.
