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.
58.92B
The estimated revenue has increased from the previous period.
26.88B
The estimated EBITDA has increased from the previous period.
8.70
The estimated EPS has increased from the previous period.
1.74B
The estimated net income has increased from the previous period.
14.29B
The estimated EBIT has increased from the previous period.
3.61B
The estimated SG&A expenses have increased from the previous period.
Analyze DCF forecasts for the company and compare them with competitors.
131.76M
Revenue has increased from the previous period.
121.05%
Revenue growth rate has increased from the previous period.
39.59M
EBITDA has increased from the previous period.
30.04%
EBITDA margin has increased from the previous period.
34.19M
EBIT has increased from the previous period.
25.95%
EBIT margin has increased from the previous period.
5.40M
Depreciation has increased from the previous period.
40.12M
Total cash has increased from the previous period.
30.45%
Cash percentage has decreased from the previous period.
17.00M
Receivables have decreased from the previous period.
12.90%
Receivables percentage has decreased from the previous period.
-40.12M
Inventories have decreased from the previous period.
-30.45%
Inventory percentage has decreased from the previous period.
28.41M
Accounts payable has increased from the previous period.
21.56%
Payables percentage has decreased from the previous period.
-104.59M
Capital expenditure has decreased from the previous period.
-79.38%
CapEx percentage has decreased from the previous period.
14.02%
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.
26.22M
EBIAT has increased from the previous period.
-13.61M
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.
-110.13B
Enterprise value has increased from the previous period.
3.09B
Net debt is unchanged from the previous period.
-113.22B
Equity value has increased from the previous period.
-566.37
Equity value per share has increased from the previous period.
