0.06 - 0.06
0.06 - 0.24
8.7K / 3.59M (Avg.)
-1.55 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
660.64M
Worse than SMR.AX's revenue of 6.87B.
-17.89%
Worse than SMR.AX's revenue growth rate of 8.62%.
334.61M
Worse than SMR.AX's ebitda of 1.73B.
50.65%
Better than SMR.AX's ebitda margin of 25.15%.
320.28M
Worse than SMR.AX's ebit of 1.22B.
48.48%
Better than SMR.AX's ebit margin of 17.81%.
14.33M
Better than SMR.AX's depreciation of 504.06M.
44.03M
Worse than SMR.AX's total cash of 725.68M.
6.67%
Worse than SMR.AX's cash as percentage of revenue of 10.57%.
19.11M
Better than SMR.AX's receivables of 460.16M.
2.89%
Better than SMR.AX's receivables as percentage of revenue of 6.70%.
15.57M
Better than SMR.AX's inventories of 297.07M.
2.36%
Better than SMR.AX's inventories as percentage of revenue of 4.33%.
39.14M
Better than SMR.AX's accounts payable of 151.38M.
5.93%
Worse than SMR.AX's payables as percentage of revenue of 2.20%.
-10.73M
Worse than SMR.AX's capital expenditure of -461.15M.
-1.62%
Worse than SMR.AX's capex as percentage of revenue of -6.71%.
8.43%
Worse than SMR.AX's weighted average cost of capital (wacc) of 6.32%.
6.31%
Worse than SMR.AX's cost of equity of 5.88%.
104.05%
Worse than SMR.AX's cost of debt of 10.33%.
0.36
Worse than SMR.AX's beta of 0.27.
800.97M
Better than SMR.AX's diluted shares outstanding of 901.38M.
4.18M
Better than SMR.AX's total debt of 1.26B.
152.18M
Worse than SMR.AX's total equity of 2.70B.
156.36M
Worse than SMR.AX's total capital of 3.96B.
2.67%
Better than SMR.AX's debt weighting of 31.88%.
97.33%
Better than SMR.AX's equity weighting of 68.12%.
264.00M
Worse than SMR.AX's ebiat of 859.67M.
293.15M
Worse than SMR.AX's unlevered free cash flow of 1.18B.
0.50%
Equal to SMR.AX's long-term growth rate of 0.50%.
817.64M
Worse than SMR.AX's terminal value of 10.29B.
763.17M
Worse than SMR.AX's enterprise value of 9.85B.
-4.17M
Better than SMR.AX's net debt of 535.60M.
767.34M
Worse than SMR.AX's equity value of 9.32B.
0.96
Worse than SMR.AX's equity value per share of 10.34.
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.
