0.06 - 0.07
0.06 - 0.24
1.89M / 3.59M (Avg.)
-1.60 | -0.04
Analyze analyst forecasts for the company and compare them with competitors.
1.16B
No peer data available for comparison.
270.49M
No peer data available for comparison.
0.37
No peer data available for comparison.
296.36M
No peer data available for comparison.
200.08M
No peer data available for comparison.
56.91M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
804.63M
Worse than CRN.AX's revenue of 8.51B.
46.56%
Worse than CRN.AX's revenue growth rate of 77.42%.
371.95M
Worse than CRN.AX's ebitda of 2.89B.
46.23%
Better than CRN.AX's ebitda margin of 33.93%.
340.99M
Worse than CRN.AX's ebit of 2.49B.
42.38%
Better than CRN.AX's ebit margin of 29.29%.
30.97M
Better than CRN.AX's depreciation of 394.32M.
69.57M
Worse than CRN.AX's total cash of 797.26M.
8.65%
Worse than CRN.AX's cash as percentage of revenue of 9.37%.
65.59M
Better than CRN.AX's receivables of 976.79M.
8.15%
Better than CRN.AX's receivables as percentage of revenue of 11.48%.
6.00M
Better than CRN.AX's inventories of 376.48M.
0.75%
Better than CRN.AX's inventories as percentage of revenue of 4.42%.
50.52M
Better than CRN.AX's accounts payable of 147.19M.
6.28%
Worse than CRN.AX's payables as percentage of revenue of 1.73%.
-7.79M
Worse than CRN.AX's capital expenditure of -475.83M.
-0.97%
Worse than CRN.AX's capex as percentage of revenue of -5.59%.
7.79%
Better than CRN.AX's weighted average cost of capital (wacc) of 9.70%.
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%.
202.45M
Worse than CRN.AX's ebiat of 1.92B.
170.50M
Worse than CRN.AX's unlevered free cash flow of 1.28B.
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.
779.58M
Worse than CRN.AX's enterprise value of 5.26B.
-4.17M
Worse than CRN.AX's net debt of -66.97M.
783.75M
Worse than CRN.AX's equity value of 5.33B.
0.98
Worse than CRN.AX's equity value per share of 3.17.
