0.06 - 0.06
0.06 - 0.24
8.7K / 3.59M (Avg.)
-1.55 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
549.01M
Worse than CRN.AX's revenue of 4.80B.
73.27%
Better than CRN.AX's revenue growth rate of 55.91%.
-16.36M
Worse than CRN.AX's ebitda of 1.07B.
-2.98%
Worse than CRN.AX's ebitda margin of 22.36%.
-62.03M
Worse than CRN.AX's ebit of 680.11M.
-11.30%
Worse than CRN.AX's ebit margin of 14.18%.
45.67M
Better than CRN.AX's depreciation of 392.48M.
11.19M
Worse than CRN.AX's total cash of 977.61M.
2.04%
Worse than CRN.AX's cash as percentage of revenue of 20.38%.
71.60M
Better than CRN.AX's receivables of 607.02M.
13.04%
Worse than CRN.AX's receivables as percentage of revenue of 12.66%.
21.72M
Better than CRN.AX's inventories of 265.30M.
3.96%
Better than CRN.AX's inventories as percentage of revenue of 5.53%.
127.38M
Better than CRN.AX's accounts payable of 217.54M.
23.20%
Worse than CRN.AX's payables as percentage of revenue of 4.54%.
-28.37M
Worse than CRN.AX's capital expenditure of -200.15M.
-5.17%
Better than CRN.AX's capex as percentage of revenue of -4.17%.
8.34%
Better than CRN.AX's weighted average cost of capital (wacc) of 9.76%.
6.31%
Better than CRN.AX's cost of equity of 8.09%.
104.05%
Worse than CRN.AX's cost of debt of 17.74%.
0.36
Better than CRN.AX's beta of 0.74.
800.97M
Better than CRN.AX's diluted shares outstanding of 1.68B.
4.18M
Better than CRN.AX's total debt of 518.89M.
152.18M
Worse than CRN.AX's total equity of 1.27B.
156.36M
Worse than CRN.AX's total capital of 1.79B.
2.67%
Better than CRN.AX's debt weighting of 29.02%.
97.33%
Better than CRN.AX's equity weighting of 70.98%.
-49.14M
Worse than CRN.AX's ebiat of 531.20M.
-33.38M
Worse than CRN.AX's unlevered free cash flow of 684.22M.
0.50%
Equal to CRN.AX's long-term growth rate of 0.50%.
817.64M
Worse than CRN.AX's terminal value of 5.48B.
765.42M
Worse than CRN.AX's enterprise value of 5.25B.
-4.17M
Worse than CRN.AX's net debt of -66.97M.
769.60M
Worse than CRN.AX's equity value of 5.32B.
0.96
Worse than CRN.AX's equity value per share of 3.16.
Analyze analyst forecasts for the company and compare them with competitors.
147.14M
No peer data available for comparison.
33.83M
No peer data available for comparison.
-0.06
No peer data available for comparison.
-44.69M
No peer data available for comparison.
24.95M
No peer data available for comparison.
8.06M
No peer data available for comparison.
