37.15 - 38.24
22.75 - 39.30
1.11M / 91.9K (Avg.)
12.71 | 2.99
Analyze analyst forecasts for the company and compare them with competitors.
4.22B
The estimated revenue has increased from the previous period.
1.92B
The estimated EBITDA has increased from the previous period.
2.84
The estimated EPS has decreased from the previous period.
567.69M
The estimated net income has decreased from the previous period.
1.02B
The estimated EBIT has increased from the previous period.
258.33M
The estimated SG&A expenses have increased from the previous period.
Analyze DCF forecasts for the company and compare them with competitors.
649.65M
Revenue has increased from the previous period.
72.35%
Revenue growth rate has decreased from the previous period.
443.12M
EBITDA has increased from the previous period.
68.21%
EBITDA margin has increased from the previous period.
35.12M
EBIT has decreased from the previous period.
5.41%
EBIT margin has decreased from the previous period.
408.00M
Depreciation has increased from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
72.66M
Receivables have increased from the previous period.
11.18%
Receivables percentage has decreased from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
41.18M
Accounts payable has increased from the previous period.
6.34%
Payables percentage has decreased from the previous period.
-245.82M
Capital expenditure has increased from the previous period.
-37.84%
CapEx percentage has decreased from the previous period.
14.04%
WACC has increased from the previous period.
18.00%
Cost of equity is unchanged from the previous period.
7.81%
Cost of debt is unchanged from the previous period.
2.84
Beta is unchanged from the previous period.
199.90M
Diluted shares outstanding is unchanged from the previous period.
3.07B
Total debt is unchanged from the previous period.
6.21B
Total equity is unchanged from the previous period.
9.28B
Total capital is unchanged from the previous period.
33.09%
Debt weighting is unchanged from the previous period.
66.91%
Equity weighting is unchanged from the previous period.
27.20M
EBIAT has decreased from the previous period.
168.09M
UFCF has increased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-167.53B
Terminal value is unchanged from the previous period.
-110.05B
Enterprise value has increased from the previous period.
3.09B
Net debt is unchanged from the previous period.
-113.14B
Equity value has increased from the previous period.
-565.99
Equity value per share has increased from the previous period.
