1.14 - 1.17
1.10 - 1.60
14.0K / 2.1K (Avg.)
-9.00 | -0.13
Analyze analyst forecasts for the company and compare them with competitors.
25.12M
The estimated revenue has increased from the previous period.
14.60M
The estimated EBITDA has increased from the previous period.
-0.30
The estimated EPS has decreased from the previous period.
-620.48K
The estimated net income has increased from the previous period.
-874.52K
The estimated EBIT has increased from the previous period.
1.32M
The estimated SG&A expenses have decreased from the previous period.
Analyze DCF forecasts for the company and compare them with competitors.
42.60M
Revenue has increased from the previous period.
446.15%
Revenue growth rate has increased from the previous period.
16.49M
EBITDA has increased from the previous period.
38.72%
EBITDA margin has increased from the previous period.
-1.88M
EBIT has increased from the previous period.
-4.42%
EBIT margin has increased from the previous period.
18.38M
Depreciation has increased from the previous period.
14.08M
Total cash has increased from the previous period.
33.05%
Cash percentage has decreased from the previous period.
6.41M
Receivables have increased from the previous period.
15.05%
Receivables percentage has decreased from the previous period.
680.12K
Inventories have decreased from the previous period.
1.60%
Inventory percentage has decreased from the previous period.
910.08K
Accounts payable has decreased from the previous period.
2.14%
Payables percentage has decreased from the previous period.
-50.00K
Capital expenditure has increased from the previous period.
-0.12%
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.
-2.10M
EBIAT has increased from the previous period.
26.30M
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.
