23.68 - 23.68
20.75 - 25.07
1.4K / 5.9K (Avg.)
Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
42.78B
Revenue has increased from the previous period.
0.56%
Revenue growth rate is unchanged from the previous period.
1.06B
EBITDA has increased from the previous period.
2.49%
EBITDA margin is unchanged from the previous period.
1.96B
EBIT has increased from the previous period.
4.58%
EBIT margin is unchanged from the previous period.
-894.52M
Depreciation has decreased from the previous period.
21.04B
Total cash has increased from the previous period.
49.17%
Cash percentage is unchanged from the previous period.
1.31B
Receivables have increased from the previous period.
3.06%
Receivables percentage is unchanged from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
9.78%
WACC is unchanged from the previous period.
5.53%
Cost of equity is unchanged from the previous period.
12.20%
Cost of debt is unchanged from the previous period.
No Data
No DCF data available for this metric in the selected year.
36.10M
Diluted shares outstanding is unchanged from the previous period.
12.74B
Total debt is unchanged from the previous period.
831.49M
Total equity is unchanged from the previous period.
13.57B
Total capital is unchanged from the previous period.
93.87%
Debt weighting is unchanged from the previous period.
6.13%
Equity weighting is unchanged from the previous period.
1.61B
EBIAT has increased from the previous period.
712.33M
UFCF has increased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
9.50B
Terminal value is unchanged from the previous period.
7.51B
Enterprise value is unchanged from the previous period.
-7.60B
Net debt is unchanged from the previous period.
15.11B
Equity value is unchanged from the previous period.
418.44
Equity value per share is unchanged from the previous period.
