0.06 - 0.07
0.06 - 0.24
4.46M / 3.59M (Avg.)
-1.65 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
363.28M
Worse than CRN.AX's revenue of 4.76B.
8.81%
Better than CRN.AX's revenue growth rate of 0.74%.
84.71M
Worse than CRN.AX's ebitda of 955.37M.
23.32%
Better than CRN.AX's ebitda margin of 20.06%.
62.66M
Worse than CRN.AX's ebit of 574.90M.
17.25%
Better than CRN.AX's ebit margin of 12.07%.
22.05M
Better than CRN.AX's depreciation of 380.47M.
17.26M
Worse than CRN.AX's total cash of 446.17M.
4.75%
Worse than CRN.AX's cash as percentage of revenue of 9.37%.
34.27M
Better than CRN.AX's receivables of 580.88M.
9.43%
Better than CRN.AX's receivables as percentage of revenue of 12.20%.
13.79M
Better than CRN.AX's inventories of 300.95M.
3.79%
Better than CRN.AX's inventories as percentage of revenue of 6.32%.
59.35M
Better than CRN.AX's accounts payable of 174.06M.
16.34%
Worse than CRN.AX's payables as percentage of revenue of 3.65%.
-12.88M
Worse than CRN.AX's capital expenditure of -328.41M.
-3.54%
Worse than CRN.AX's capex as percentage of revenue of -6.90%.
8.27%
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%.
47.99M
Worse than CRN.AX's ebiat of 467.71M.
58.08M
Worse than CRN.AX's unlevered free cash flow of 514.60M.
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.
767.27M
Worse than CRN.AX's enterprise value of 5.23B.
-4.17M
Worse than CRN.AX's net debt of -66.97M.
771.44M
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.
1.21B
No peer data available for comparison.
283.08M
No peer data available for comparison.
0.40
No peer data available for comparison.
320.39M
No peer data available for comparison.
209.39M
No peer data available for comparison.
59.56M
No peer data available for comparison.
