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.
660.64M
Worse than WHC.AX's revenue of 6.06B.
-17.89%
Worse than WHC.AX's revenue growth rate of 23.26%.
334.61M
Worse than WHC.AX's ebitda of 4.11B.
50.65%
Worse than WHC.AX's ebitda margin of 67.75%.
320.28M
Worse than WHC.AX's ebit of 3.83B.
48.48%
Worse than WHC.AX's ebit margin of 63.20%.
14.33M
Better than WHC.AX's depreciation of 275.95M.
44.03M
Worse than WHC.AX's total cash of 2.78B.
6.67%
Worse than WHC.AX's cash as percentage of revenue of 45.76%.
19.11M
Better than WHC.AX's receivables of 324.86M.
2.89%
Better than WHC.AX's receivables as percentage of revenue of 5.36%.
15.57M
Better than WHC.AX's inventories of 133.88M.
2.36%
Worse than WHC.AX's inventories as percentage of revenue of 2.21%.
39.14M
Better than WHC.AX's accounts payable of 67.23M.
5.93%
Worse than WHC.AX's payables as percentage of revenue of 1.11%.
-10.73M
Worse than WHC.AX's capital expenditure of -242.60M.
-1.62%
Worse than WHC.AX's capex as percentage of revenue of -4.00%.
8.43%
Worse than WHC.AX's weighted average cost of capital (wacc) of 4.88%.
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%.
264.00M
Worse than WHC.AX's ebiat of 2.69B.
293.15M
Worse than WHC.AX's unlevered free cash flow of 3.09B.
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.
763.17M
Worse than WHC.AX's enterprise value of 12.79B.
-4.17M
Better than WHC.AX's net debt of 1.49B.
767.34M
Worse than WHC.AX's equity value of 11.31B.
0.96
Worse than WHC.AX's equity value per share of 13.97.
Analyze analyst forecasts for the company and compare them with competitors.
1.16B
Worse than WHC.AX's estimated revenue of 6.49B.
270.49M
Worse than WHC.AX's estimated ebitda of 1.94B.
0.37
Worse than WHC.AX's estimated eps of 0.46.
296.36M
Worse than WHC.AX's estimated net income of 350.84M.
200.08M
Worse than WHC.AX's estimated ebit of 1.19B.
56.91M
Better than WHC.AX's estimated sg&a expense of 1.35B.
