0.06 - 0.06
0.06 - 0.24
2.78M / 3.59M (Avg.)
-1.55 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
259.14M
Worse than CRN.AX's revenue of 4.63B.
-60.77%
Worse than CRN.AX's revenue growth rate of 0.74%.
55.00M
Worse than CRN.AX's ebitda of 927.75M.
21.22%
Better than CRN.AX's ebitda margin of 20.06%.
37.65M
Worse than CRN.AX's ebit of 558.27M.
14.53%
Better than CRN.AX's ebit margin of 12.07%.
17.35M
Better than CRN.AX's depreciation of 369.47M.
8.35M
Worse than CRN.AX's total cash of 433.27M.
3.22%
Worse than CRN.AX's cash as percentage of revenue of 9.37%.
23.39M
Better than CRN.AX's receivables of 564.09M.
9.03%
Better than CRN.AX's receivables as percentage of revenue of 12.20%.
9.10M
Better than CRN.AX's inventories of 292.25M.
3.51%
Better than CRN.AX's inventories as percentage of revenue of 6.32%.
32.59M
Better than CRN.AX's accounts payable of 169.03M.
12.58%
Worse than CRN.AX's payables as percentage of revenue of 3.65%.
-12.52M
Worse than CRN.AX's capital expenditure of -318.92M.
-4.83%
Worse than CRN.AX's capex as percentage of revenue of -6.90%.
8.30%
Better than CRN.AX's weighted average cost of capital (wacc) of 9.93%.
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%.
29.34M
Worse than CRN.AX's ebiat of 454.18M.
29.79M
Worse than CRN.AX's unlevered free cash flow of 373.71M.
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.
766.34M
Worse than CRN.AX's enterprise value of 5.23B.
-4.17M
Worse than CRN.AX's net debt of -66.97M.
770.51M
Worse than CRN.AX's equity value of 5.29B.
0.96
Worse than CRN.AX's equity value per share of 3.15.
Analyze analyst forecasts for the company and compare them with competitors.
1.38B
No peer data available for comparison.
322.72M
No peer data available for comparison.
0.47
No peer data available for comparison.
376.45M
No peer data available for comparison.
238.71M
No peer data available for comparison.
67.90M
No peer data available for comparison.
