215.00 - 235.00
210.00 - 590.00
2.95M / 482.4K (Avg.)
11.40 | 0.20
Analyze DCF forecasts for the company and compare them with competitors.
40.29M
Worse than KETL.L's revenue of 95.31M.
-18.25%
Worse than KETL.L's revenue growth rate of -1.62%.
2.79M
Worse than KETL.L's ebitda of 32.58M.
6.93%
Worse than KETL.L's ebitda margin of 34.18%.
-902.00K
Worse than KETL.L's ebit of 26.59M.
-2.24%
Worse than KETL.L's ebit margin of 27.90%.
3.69M
Better than KETL.L's depreciation of 5.99M.
4.88M
Worse than KETL.L's total cash of 15.04M.
12.10%
Worse than KETL.L's cash as percentage of revenue of 15.79%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
14.41M
Better than KETL.L's inventories of 15.22M.
35.78%
Worse than KETL.L's inventories as percentage of revenue of 15.97%.
1.44M
Better than KETL.L's accounts payable of 10.50M.
3.57%
Better than KETL.L's payables as percentage of revenue of 11.02%.
-881.00K
Worse than KETL.L's capital expenditure of -17.45M.
-2.19%
Worse than KETL.L's capex as percentage of revenue of -18.31%.
7.35%
Better than KETL.L's weighted average cost of capital (wacc) of 8.17%.
7.37%
Better than KETL.L's cost of equity of 7.44%.
6.77%
Better than KETL.L's cost of debt of 9.39%.
0.59
Better than KETL.L's beta of 0.60.
77.31M
Better than KETL.L's diluted shares outstanding of 222.13M.
5.45M
Better than KETL.L's total debt of 110.61M.
400.46M
Better than KETL.L's total equity of 106.62M.
405.91M
Better than KETL.L's total capital of 217.24M.
1.34%
Better than KETL.L's debt weighting of 50.92%.
98.66%
Better than KETL.L's equity weighting of 49.08%.
-808.89K
Worse than KETL.L's ebiat of 25.12M.
4.27M
Better than KETL.L's unlevered free cash flow of 3.19M.
3.50%
Better than KETL.L's long-term growth rate of 0.50%.
421.17M
Better than KETL.L's terminal value of 410.27M.
339.84M
Worse than KETL.L's enterprise value of 376.15M.
-3.60M
Better than KETL.L's net debt of 90.50M.
343.44M
Better than KETL.L's equity value of 285.65M.
444.24
Better than KETL.L's equity value per share of 128.59.
Analyze analyst forecasts for the company and compare them with competitors.
49.50M
Worse than KETL.L's estimated revenue of 91.30M.
6.77M
Worse than KETL.L's estimated ebitda of 28.76M.
0.10
Worse than KETL.L's estimated eps of 0.12.
4.72M
Worse than KETL.L's estimated net income of 25.55M.
6.64M
Worse than KETL.L's estimated ebit of 23.36M.
6.58M
Better than KETL.L's estimated sg&a expense of 11.47M.
