0.06 - 0.07
0.06 - 0.24
1.89M / 3.59M (Avg.)
-1.60 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
395.30M
Worse than CRN.AX's revenue of 3.92B.
8.81%
Better than CRN.AX's revenue growth rate of 0.74%.
92.17M
Worse than CRN.AX's ebitda of 587.68M.
23.32%
Better than CRN.AX's ebitda margin of 15.00%.
68.18M
Worse than CRN.AX's ebit of 275.91M.
17.25%
Better than CRN.AX's ebit margin of 7.04%.
23.99M
Better than CRN.AX's depreciation of 311.77M.
18.79M
Worse than CRN.AX's total cash of 466.49M.
4.75%
Worse than CRN.AX's cash as percentage of revenue of 11.91%.
37.29M
Better than CRN.AX's receivables of 467.03M.
9.43%
Better than CRN.AX's receivables as percentage of revenue of 11.92%.
15.00M
Better than CRN.AX's inventories of 240.13M.
3.79%
Better than CRN.AX's inventories as percentage of revenue of 6.13%.
64.57M
Better than CRN.AX's accounts payable of 153.07M.
16.34%
Worse than CRN.AX's payables as percentage of revenue of 3.91%.
-14.01M
Worse than CRN.AX's capital expenditure of -284.87M.
-3.54%
Worse than CRN.AX's capex as percentage of revenue of -7.27%.
8.27%
Worse than CRN.AX's weighted average cost of capital (wacc) of 6.64%.
6.31%
Worse than CRN.AX's cost of equity of 5.58%.
104.05%
Worse than CRN.AX's cost of debt of 11.09%.
0.36
Worse than CRN.AX's beta of 0.32.
800.97M
Better than CRN.AX's diluted shares outstanding of 16.76B.
4.18M
Better than CRN.AX's total debt of 820.18M.
152.18M
Worse than CRN.AX's total equity of 1.84B.
156.36M
Worse than CRN.AX's total capital of 2.66B.
2.67%
Better than CRN.AX's debt weighting of 30.78%.
97.33%
Better than CRN.AX's equity weighting of 69.22%.
52.22M
Worse than CRN.AX's ebiat of 224.61M.
63.20M
Worse than CRN.AX's unlevered free cash flow of 247.46M.
0.50%
Equal to CRN.AX's long-term growth rate of 0.50%.
817.64M
Worse than CRN.AX's terminal value of 4.05B.
767.27M
Worse than CRN.AX's enterprise value of 3.83B.
-4.17M
Better than CRN.AX's net debt of 295.52M.
771.44M
Worse than CRN.AX's equity value of 3.53B.
0.96
Better than CRN.AX's equity value per share of 0.21.
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.
