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.
333.86M
Worse than WHC.AX's revenue of 3.40B.
8.81%
Better than WHC.AX's revenue growth rate of -3.80%.
77.85M
Worse than WHC.AX's ebitda of 1.03B.
23.32%
Worse than WHC.AX's ebitda margin of 30.25%.
57.59M
Worse than WHC.AX's ebit of 631.54M.
17.25%
Worse than WHC.AX's ebit margin of 18.55%.
20.26M
Better than WHC.AX's depreciation of 398.04M.
15.87M
Worse than WHC.AX's total cash of 635.72M.
4.75%
Worse than WHC.AX's cash as percentage of revenue of 18.68%.
31.50M
Better than WHC.AX's receivables of 332.73M.
9.43%
Better than WHC.AX's receivables as percentage of revenue of 9.77%.
12.67M
Better than WHC.AX's inventories of 271.26M.
3.79%
Better than WHC.AX's inventories as percentage of revenue of 7.97%.
54.54M
Better than WHC.AX's accounts payable of 113.87M.
16.34%
Worse than WHC.AX's payables as percentage of revenue of 3.35%.
-11.83M
Worse than WHC.AX's capital expenditure of -267.87M.
-3.54%
Worse than WHC.AX's capex as percentage of revenue of -7.87%.
8.27%
Worse than WHC.AX's weighted average cost of capital (wacc) of 4.89%.
6.31%
Worse than WHC.AX's cost of equity of 5.53%.
104.05%
Worse than WHC.AX's cost of debt of 4.59%.
0.36
Worse than WHC.AX's beta of 0.17.
800.97M
Better than WHC.AX's diluted shares outstanding of 809.60M.
4.18M
Better than WHC.AX's total debt of 1.89B.
152.18M
Worse than WHC.AX's total equity of 4.83B.
156.36M
Worse than WHC.AX's total capital of 6.72B.
2.67%
Better than WHC.AX's debt weighting of 28.16%.
97.33%
Better than WHC.AX's equity weighting of 71.84%.
44.11M
Worse than WHC.AX's ebiat of 444.94M.
53.38M
Worse than WHC.AX's unlevered free cash flow of 594.49M.
0.50%
Equal to WHC.AX's long-term growth rate of 0.50%.
817.64M
Worse than WHC.AX's terminal value of 12.60B.
767.27M
Worse than WHC.AX's enterprise value of 12.79B.
-4.17M
Better than WHC.AX's net debt of 1.49B.
771.44M
Worse than WHC.AX's equity value of 11.30B.
0.96
Worse than WHC.AX's equity value per share of 13.96.
Analyze analyst forecasts for the company and compare them with competitors.
24.70M
Worse than WHC.AX's estimated revenue of 1.78B.
5.68M
Better than WHC.AX's estimated ebitda of -40.26M.
-0.10
Worse than WHC.AX's estimated eps of 0.33.
-80.10M
Worse than WHC.AX's estimated net income of 30.86M.
4.19M
Worse than WHC.AX's estimated ebit of 141.21M.
1.35M
Better than WHC.AX's estimated sg&a expense of 512.97M.
