Analyze analyst forecasts for the company and compare them with competitors.
0.00 - 0.01
0.00 - 0.02
289 / 496.9K (Avg.)
Analyze DCF forecasts for the company and compare them with competitors.
24.39M
Worse than XRF.AX's revenue of 59.84M.
-38.24%
Worse than XRF.AX's revenue growth rate of 8.45%.
1.85M
Worse than XRF.AX's ebitda of 15.32M.
7.58%
Worse than XRF.AX's ebitda margin of 25.61%.
823.94K
Worse than XRF.AX's ebit of 13.75M.
3.38%
Worse than XRF.AX's ebit margin of 22.98%.
1.03M
Better than XRF.AX's depreciation of 1.57M.
7.34M
Worse than XRF.AX's total cash of 12.05M.
30.11%
Better than XRF.AX's cash as percentage of revenue of 20.14%.
2.88M
Better than XRF.AX's receivables of 9.52M.
11.83%
Better than XRF.AX's receivables as percentage of revenue of 15.92%.
14.42M
Better than XRF.AX's inventories of 17.02M.
59.14%
Worse than XRF.AX's inventories as percentage of revenue of 28.44%.
1.17M
Better than XRF.AX's accounts payable of 1.25M.
4.81%
Worse than XRF.AX's payables as percentage of revenue of 2.08%.
-537.91K
Worse than XRF.AX's capital expenditure of -1.61M.
-2.21%
Worse than XRF.AX's capex as percentage of revenue of -2.69%.
10.11%
Worse than XRF.AX's weighted average cost of capital (wacc) of 8.89%.
10.30%
Worse than XRF.AX's cost of equity of 8.94%.
9.08%
Worse than XRF.AX's cost of debt of 8.51%.
1.21
Worse than XRF.AX's beta of 0.92.
1.42B
Worse than XRF.AX's diluted shares outstanding of 137.78M.
2.64M
Better than XRF.AX's total debt of 3.38M.
14.25M
Worse than XRF.AX's total equity of 250.07M.
16.89M
Worse than XRF.AX's total capital of 253.45M.
15.66%
Worse than XRF.AX's debt weighting of 1.33%.
84.34%
Worse than XRF.AX's equity weighting of 98.67%.
1.05M
Worse than XRF.AX's ebiat of 9.08M.
4.44M
Worse than XRF.AX's unlevered free cash flow of 8.29M.
2.00%
Worse than XRF.AX's long-term growth rate of 3.50%.
7.39M
Worse than XRF.AX's terminal value of 217.57M.
15.02M
Worse than XRF.AX's enterprise value of 169.47M.
-4.70M
Worse than XRF.AX's net debt of -8.67M.
19.72M
Worse than XRF.AX's equity value of 178.14M.
0.01
Worse than XRF.AX's equity value per share of 1.29.
