Analyze DCF forecasts for the company and compare them with competitors.
35.38M
Revenue has increased from the previous period.
77.78%
Revenue growth rate has increased from the previous period.
19.81M
EBITDA has increased from the previous period.
56.00%
EBITDA margin has increased from the previous period.
-3.60M
EBIT has increased from the previous period.
-10.17%
EBIT margin has increased from the previous period.
23.41M
Depreciation has increased from the previous period.
29.02M
Total cash has increased from the previous period.
82.01%
Cash percentage has increased from the previous period.
2.86M
Receivables have decreased from the previous period.
8.07%
Receivables percentage has decreased from the previous period.
307.24K
Inventories have decreased from the previous period.
0.87%
Inventory percentage has decreased from the previous period.
838.32K
Accounts payable has decreased from the previous period.
2.37%
Payables percentage has decreased from the previous period.
-5.45M
Capital expenditure has increased from the previous period.
-15.40%
CapEx percentage has increased from the previous period.
4.67%
WACC has increased from the previous period.
5.38%
Cost of equity is unchanged from the previous period.
4.09%
Cost of debt is unchanged from the previous period.
0.27
Beta is unchanged from the previous period.
25.57M
Diluted shares outstanding is unchanged from the previous period.
36.31M
Total debt is unchanged from the previous period.
30.17M
Total equity is unchanged from the previous period.
66.48M
Total capital is unchanged from the previous period.
54.62%
Debt weighting is unchanged from the previous period.
45.38%
Equity weighting is unchanged from the previous period.
-3.60M
EBIAT has increased from the previous period.
18.16M
UFCF has increased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
103.14M
Terminal value is unchanged from the previous period.
81.06M
Enterprise value has decreased from the previous period.
7.29M
Net debt is unchanged from the previous period.
73.77M
Equity value has decreased from the previous period.
2.89
Equity value per share is unchanged from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
22.50M
The estimated revenue has increased from the previous period.
3.87M
The estimated EBITDA has increased from the previous period.
No Data
No forecast data available for this metric at the selected date.
No Data
No forecast data available for this metric at the selected date.
-7.90M
The estimated EBIT has decreased from the previous period.
4.63M
The estimated SG&A expenses have increased from the previous period.
1.14 - 1.17
1.10 - 1.60
14.0K / 2.1K (Avg.)
-9.00 | -0.13
