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.
1.74B
The estimated revenue has decreased from the previous period.
286.59M
The estimated EBITDA has decreased from the previous period.
0.27
The estimated EPS has decreased from the previous period.
94.93M
The estimated net income has decreased from the previous period.
209.65M
The estimated EBIT has decreased from the previous period.
113.31M
The estimated SG&A expenses have decreased from the previous period.
Analyze DCF forecasts for the company and compare them with competitors.
2.08B
Revenue has increased from the previous period.
10.30%
Revenue growth rate has increased from the previous period.
344.90M
EBITDA has increased from the previous period.
16.55%
EBITDA margin has decreased from the previous period.
259.30M
EBIT has increased from the previous period.
12.44%
EBIT margin has increased from the previous period.
85.60M
Depreciation has decreased from the previous period.
524.20M
Total cash has increased from the previous period.
25.15%
Cash percentage has increased from the previous period.
332.50M
Receivables have increased from the previous period.
15.95%
Receivables percentage has increased from the previous period.
374.00M
Inventories have increased from the previous period.
17.95%
Inventory percentage has decreased from the previous period.
298.50M
Accounts payable has increased from the previous period.
14.32%
Payables percentage has increased from the previous period.
-213.70M
Capital expenditure has increased from the previous period.
-10.25%
CapEx percentage has increased from the previous period.
6.19%
WACC is unchanged from the previous period.
6.93%
Cost of equity is unchanged from the previous period.
4.59%
Cost of debt is unchanged from the previous period.
0.50
Beta is unchanged from the previous period.
354.75M
Diluted shares outstanding is unchanged from the previous period.
438.10M
Total debt is unchanged from the previous period.
1.49B
Total equity is unchanged from the previous period.
1.92B
Total capital is unchanged from the previous period.
22.76%
Debt weighting is unchanged from the previous period.
77.24%
Equity weighting is unchanged from the previous period.
207.06M
EBIAT has increased from the previous period.
69.56M
UFCF has decreased from the previous period.
1.00%
Long-term growth rate is unchanged from the previous period.
1.38B
Terminal value is unchanged from the previous period.
1.22B
Enterprise value has increased from the previous period.
146.50M
Net debt is unchanged from the previous period.
1.07B
Equity value has increased from the previous period.
3.02
Equity value per share has increased from the previous period.
