0.06 - 0.06
0.06 - 0.24
2.78M / 3.59M (Avg.)
-1.55 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
549.01M
Worse than WHC.AX's revenue of 1.56B.
73.27%
Better than WHC.AX's revenue growth rate of -9.56%.
-16.36M
Better than WHC.AX's ebitda of -388.68M.
-2.98%
Better than WHC.AX's ebitda margin of -24.96%.
-62.03M
Better than WHC.AX's ebit of -709.22M.
-11.30%
Better than WHC.AX's ebit margin of -45.55%.
45.67M
Better than WHC.AX's depreciation of 320.55M.
11.19M
Worse than WHC.AX's total cash of 95.20M.
2.04%
Worse than WHC.AX's cash as percentage of revenue of 6.11%.
71.60M
Better than WHC.AX's receivables of 154.16M.
13.04%
Worse than WHC.AX's receivables as percentage of revenue of 9.90%.
21.72M
Better than WHC.AX's inventories of 175.93M.
3.96%
Better than WHC.AX's inventories as percentage of revenue of 11.30%.
127.38M
Worse than WHC.AX's accounts payable of 78.81M.
23.20%
Worse than WHC.AX's payables as percentage of revenue of 5.06%.
-28.37M
Worse than WHC.AX's capital expenditure of -90.86M.
-5.17%
Worse than WHC.AX's capex as percentage of revenue of -5.84%.
8.34%
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%.
-49.14M
Better than WHC.AX's ebiat of -502.16M.
-33.38M
Better than WHC.AX's unlevered free cash flow of -310.62M.
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.
765.42M
Worse than WHC.AX's enterprise value of 12.79B.
-4.17M
Better than WHC.AX's net debt of 1.49B.
769.60M
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.
147.14M
Worse than WHC.AX's estimated revenue of 2.22B.
33.83M
Worse than WHC.AX's estimated ebitda of 555.19M.
-0.06
Worse than WHC.AX's estimated eps of 0.51.
-44.69M
Worse than WHC.AX's estimated net income of 510.00M.
24.95M
Worse than WHC.AX's estimated ebit of 659.24M.
8.06M
Better than WHC.AX's estimated sg&a expense of 422.07M.
