0.06 - 0.06
0.06 - 0.24
25.8K / 3.59M (Avg.)
-1.57 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
316.86M
Worse than CRN.AX's revenue of 3.08B.
No Data
No DCF data available for this metric in the selected year.
4.66M
Worse than CRN.AX's ebitda of 103.53M.
1.47%
Worse than CRN.AX's ebitda margin of 3.37%.
-24.87M
Better than CRN.AX's ebit of -311.25M.
-7.85%
Better than CRN.AX's ebit margin of -10.12%.
29.52M
Better than CRN.AX's depreciation of 414.77M.
10.11M
Worse than CRN.AX's total cash of 96.22M.
3.19%
Better than CRN.AX's cash as percentage of revenue of 3.13%.
44.54M
Better than CRN.AX's receivables of 541.02M.
14.06%
Better than CRN.AX's receivables as percentage of revenue of 17.59%.
26.63M
Better than CRN.AX's inventories of 231.50M.
8.40%
Worse than CRN.AX's inventories as percentage of revenue of 7.53%.
106.77M
Better than CRN.AX's accounts payable of 157.04M.
33.70%
Worse than CRN.AX's payables as percentage of revenue of 5.11%.
-16.26M
Worse than CRN.AX's capital expenditure of -247.93M.
-5.13%
Worse than CRN.AX's capex as percentage of revenue of -8.06%.
8.48%
Better than CRN.AX's weighted average cost of capital (wacc) of 9.81%.
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%.
-20.90M
Better than CRN.AX's ebiat of -245.98M.
27.96M
Worse than CRN.AX's unlevered free cash flow of 40.45M.
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.
762.04M
Worse than CRN.AX's enterprise value of 5.24B.
-4.17M
Worse than CRN.AX's net debt of -66.97M.
766.22M
Worse than CRN.AX's equity value of 5.31B.
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.
541.20M
No peer data available for comparison.
124.43M
No peer data available for comparison.
0.21
No peer data available for comparison.
168.20M
No peer data available for comparison.
91.78M
No peer data available for comparison.
29.64M
No peer data available for comparison.
