40.40 - 41.05
29.80 - 47.18
2.12M / 3.68M (Avg.)
18.02 | 2.27
Analyze DCF forecasts for the company and compare them with competitors.
6.09B
Better than VTLE's revenue of 677.19M.
-9.50%
Better than VTLE's revenue growth rate of -19.12%.
-3.50B
Worse than VTLE's ebitda of -538.51M.
-57.43%
Better than VTLE's ebitda margin of -79.52%.
-5.36B
Worse than VTLE's ebit of -773.11M.
-88.04%
Better than VTLE's ebit margin of -114.16%.
1.86B
Worse than VTLE's depreciation of 234.60M.
10.00M
Worse than VTLE's total cash of 48.76M.
0.16%
Worse than VTLE's cash as percentage of revenue of 7.20%.
867.00M
Worse than VTLE's receivables of 63.98M.
14.24%
Worse than VTLE's receivables as percentage of revenue of 9.45%.
23.00M
Worse than VTLE's inventories of 3.20M.
0.38%
Better than VTLE's inventories as percentage of revenue of 0.47%.
306.00M
Worse than VTLE's accounts payable of 38.28M.
5.03%
Better than VTLE's payables as percentage of revenue of 5.65%.
-1.74B
Better than VTLE's capital expenditure of -390.57M.
-28.52%
Worse than VTLE's capex as percentage of revenue of -57.68%.
12.25%
Worse than VTLE's weighted average cost of capital (wacc) of 11.22%.
16.87%
Better than VTLE's cost of equity of 19.36%.
5.31%
Better than VTLE's cost of debt of 8.55%.
2.64
Better than VTLE's beta of 3.17.
263.90M
Worse than VTLE's diluted shares outstanding of 20.78M.
6.68B
Worse than VTLE's total debt of 1.75B.
10.03B
Better than VTLE's total equity of 582.55M.
16.71B
Better than VTLE's total capital of 2.33B.
39.98%
Better than VTLE's debt weighting of 75.04%.
60.02%
Better than VTLE's equity weighting of 24.96%.
-5.70B
Worse than VTLE's ebiat of -769.64M.
-5.35B
Worse than VTLE's unlevered free cash flow of -857.87M.
0.50%
Worse than VTLE's long-term growth rate of 2.00%.
-12.22B
Better than VTLE's terminal value of -27.18B.
-10.85B
Better than VTLE's enterprise value of -21.77B.
6.68B
Worse than VTLE's net debt of 1.74B.
-17.53B
Better than VTLE's equity value of -23.51B.
-66.42
Better than VTLE's equity value per share of -1131.15.
Analyze analyst forecasts for the company and compare them with competitors.
9.39B
Better than VTLE's estimated revenue of 2.11B.
1.88B
Better than VTLE's estimated ebitda of 337.21M.
4.50
Worse than VTLE's estimated eps of 7.77.
1.21B
Better than VTLE's estimated net income of 123.59M.
-28.33M
Better than VTLE's estimated ebit of -165.85M.
1.63B
Worse than VTLE's estimated sg&a expense of 118.86M.
View analysts' price targets and recommendations, and compare them with competitors.
$52.00
Lower upside than VTLE's upside of 31.19%.
Buy
Better than VTLE's analyst recommendation of Hold.
