Analyze DCF forecasts for the company and compare them with competitors.
349.76M
Worse than AGI's revenue of 1.26B.
41.92%
Better than AGI's revenue growth rate of 10.98%.
96.56M
Worse than AGI's ebitda of 509.60M.
27.61%
Worse than AGI's ebitda margin of 40.43%.
74.12M
Worse than AGI's ebit of 239.95M.
21.19%
Better than AGI's ebit margin of 19.04%.
95.01M
Better than AGI's depreciation of 269.65M.
235.88M
Worse than AGI's total cash of 329.14M.
67.44%
Better than AGI's cash as percentage of revenue of 26.11%.
149.61M
Worse than AGI's receivables of 40.28M.
42.77%
Worse than AGI's receivables as percentage of revenue of 3.20%.
162.63M
Better than AGI's inventories of 296.47M.
46.50%
Worse than AGI's inventories as percentage of revenue of 23.52%.
147.52M
Better than AGI's accounts payable of 212.07M.
42.18%
Worse than AGI's payables as percentage of revenue of 16.83%.
-88.58M
Worse than AGI's capital expenditure of -492.41M.
-25.33%
Worse than AGI's capex as percentage of revenue of -39.07%.
9.16%
Better than AGI's weighted average cost of capital (wacc) of 9.55%.
9.08%
Better than AGI's cost of equity of 9.54%.
293.12%
Worse than AGI's cost of debt of 251.29%.
1.06
Better than AGI's beta of 1.09.
333.90M
Better than AGI's diluted shares outstanding of 398.07M.
1.56M
Worse than AGI's total debt of 994.88K.
3.49B
Worse than AGI's total equity of 7.19B.
3.49B
Worse than AGI's total capital of 7.19B.
0.04%
Worse than AGI's debt weighting of 0.01%.
99.96%
Worse than AGI's equity weighting of 99.99%.
45.79M
Worse than AGI's ebiat of 119.20M.
-93.45M
Better than AGI's unlevered free cash flow of -115.90M.
2.00%
Equal to AGI's long-term growth rate of 2.00%.
205.99M
Better than AGI's terminal value of -2.14B.
73.57M
Better than AGI's enterprise value of -1.79B.
-113.70M
Worse than AGI's net debt of -224.80M.
187.27M
Better than AGI's equity value of -1.57B.
0.56
Better than AGI's equity value per share of -3.94.
10.50 - 11.12
3.81 - 12.83
1.80M / 1.60M (Avg.)
158.14 | 0.07
View analysts' price targets and recommendations, and compare them with competitors.
$4.18
Analysts expect the stock price to decrease by 62.24%.
Buy
Positive consensus among analysts.
Analyze analyst forecasts for the company and compare them with competitors.
897.00M
Worse than AGI's estimated revenue of 1.65B.
247.65M
Worse than AGI's estimated ebitda of 666.52M.
1.09
Worse than AGI's estimated eps of 1.27.
363.49M
Worse than AGI's estimated net income of 516.12M.
190.09M
Worse than AGI's estimated ebit of 313.84M.
630.50M
Worse than AGI's estimated sg&a expense of 81.54M.
