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.
804.63M
Revenue has increased from the previous period.
46.56%
Revenue growth rate has decreased from the previous period.
371.95M
EBITDA has increased from the previous period.
46.23%
EBITDA margin has increased from the previous period.
340.99M
EBIT has increased from the previous period.
42.38%
EBIT margin has increased from the previous period.
30.97M
Depreciation has decreased from the previous period.
69.57M
Total cash has increased from the previous period.
8.65%
Cash percentage has increased from the previous period.
65.59M
Receivables have decreased from the previous period.
8.15%
Receivables percentage has decreased from the previous period.
6.00M
Inventories have decreased from the previous period.
0.75%
Inventory percentage has decreased from the previous period.
50.52M
Accounts payable has decreased from the previous period.
6.28%
Payables percentage has decreased from the previous period.
-7.79M
Capital expenditure has decreased from the previous period.
-0.97%
CapEx percentage has decreased from the previous period.
7.79%
WACC has decreased from the previous period.
6.31%
Cost of equity is unchanged from the previous period.
104.05%
Cost of debt is unchanged from the previous period.
0.36
Beta is unchanged from the previous period.
800.97M
Diluted shares outstanding is unchanged from the previous period.
4.18M
Total debt is unchanged from the previous period.
152.18M
Total equity is unchanged from the previous period.
156.36M
Total capital is unchanged from the previous period.
2.67%
Debt weighting is unchanged from the previous period.
97.33%
Equity weighting is unchanged from the previous period.
202.45M
EBIAT has increased from the previous period.
170.50M
UFCF has increased from the previous period.
0.50%
Long-term growth rate is unchanged from the previous period.
817.64M
Terminal value is unchanged from the previous period.
779.58M
Enterprise value has increased from the previous period.
-4.17M
Net debt is unchanged from the previous period.
783.75M
Equity value has increased from the previous period.
0.98
Equity value per share has increased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
250.76M
No previous data to compare.
57.66M
No previous data to compare.
1.63
No previous data to compare.
1.31B
No previous data to compare.
42.53M
No previous data to compare.
13.73M
No previous data to compare.
